{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Navigation Pane","General Input Sheet","Unit Rates","Catchment Demand","Existing Trunk Assets","Existing Trunk Assets - Water","Existing Trunk Assets - Sewer","Exist Trunk Assets - Transport","Exist Trunk Assets - Parks","Exist Trunk Asset - Stormwater","Future Trunk Assets","Future Trunk Assets - Water","Future Trunk Assets - Sewer","Future Trunk Assets - Transport","Future Trunk Asset - Stormwater","Future Trunk Assets - Parks","Summary Cost Schedule","CF Projections","Unit Rates - Water","Unit Rates - Sewer","Unit Rates - Transport","Unit Rates - Parks & Community ","Unit Rates - Stormwater","Unit Rates - Land","Anticipated Gwth - Residential","Anticipated Gwth - Non Res","Catchment Demand - Water Supply","Catchment Demand- Sewer","Catchment Demand Road Transport","Catchment Demand - Parks & Comm","Catchment Demand - Stormwater","Calculation Sheet 1 - Growth","Reference Sheet","Localities","Sheet2"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":508,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Navigation Pane","index":0,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[2,2,2,15],[3,5,3,6],[1,2,1,15],[11,7,11,10],[12,7,22,10],[11,12,11,15],[9,3,9,4],[9,8,9,9],[9,13,9,14],[11,2,11,5],[12,2,12,5],[14,2,14,5],[15,2,15,5],[12,12,12,15],[7,3,8,15],[15,12,15,15],[17,2,17,5],[14,12,14,15],[22,2,22,5],[21,2,21,5],[18,2,18,5],[20,2,20,5]]}
[]
[null,null,"Livingstone Shire Council"]
[null,null,"Refer to the accompanying User Manual for detailed instructions on how to use the Spreadsheet"]
[]
[]
[null,"Version No",null,"Draft 2",null,"Date","2017-10-06",null,null,"Author ","P McKone",null,null,null,null,null," "]
[]
[null,"Comments"]
[]
[null,null,null,"Inputs",null,null,null,null,"Calculation",null,null,null,null,"Outputs"]
[]
[null,null,"General Input Sheet",null,null,null,null,"Calculation Function",null,null,null,null,"Summary Cost Schedule",null,null,null,null," "]
[null,null,"l Financial Inputs\nl Other \"generic\" inputs",null,null,null,null,"l Catchment based summary of demand, infrastructure (existing and new) and cost allocation\n\nl Infrastructure Cost calculation for each catchment (\"Average Cost\" approach)\n\nl Optional Discounted Cashflow",null,null,null,null,"l Summary of demand and cost allocation by catchment \nl Final costs by catchment",null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Summary Cash flow Projections"]
[null,null,"l Unit Cost of Passive Assets\nl Unit Cost of Land",null,null,null,null,null,null,null,null,null,"l Summary of forecast Cap X and anticipated IC revenues"]
[]
[]
[null,null,"l Estimates of current and future demand (per cost catchment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,"Asset Inputs"]
[]
[]
[]
[]
[]
[]
[null,null,"Appendix C - Schedule of works model V24June2015 - modified by LSC"]

{"sheet":"General Input Sheet","index":1,"n_rows":51,"n_cols":14,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,10],[24,1,29,1],[20,1,22,1],[5,1,5,2],[15,1,15,2],[11,1,11,2]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2011]
[null,null,null,null,null,null,{"$f":"YEAR","v":2011}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,25]
[]
[null,"Application of Discounted Cash flow"]
[null,null," "]
[null,null,"Calculate charges using Discounted Cash flow? (Y/N)",null,"DCFTRIGGER",null,"Yes"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr",null,2.5999999999999999E-2,null,"Reflects the current ten year bond rate as at Sept 17.",null,null,2]
[]
[null,"Option 1 ","Basic Margin on 10 Yr. Bond Rate",null,"Margin",null,3.5000000000000003E-2,null,"3.5% is the baseline figure quoted in LG Bulletin 06/01",null,null,1]
[]
[null,null,"WACC:",null,"WACC1",null,{"$f":"G19+G21","v":6.0999999999999999E-2}]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr"]
[null,null,"Market Risk Premium",null,"Risk",null,0.06]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,{"$f":"(G25*G28)+(G19+(G27*G26)*(1-G25))","v":2.5999999999999999E-2}]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":6.0999999999999999E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,0.02,null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101)","4% too high"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2011},null,100.3,null,"Roads and Bridges Index (ABS 6427, Table 15, Index 3101)","QLD",null,null,2016,104.7]
[null,null,null,null,{"$f":"E38-1","v":2010},null,96.6,null,null,null,null,null,2015,106.3]
[null,null,null,null,{"$f":"E39-1","v":2009},null,95.2,null,null,null,null,null,2014,107]
[null,null,null,null,2008,null,97.2,null,null,null,null,null,2013,104.5]
[null,null,null,null,2007,null,83.2,null,null,null,null,null,2012,102.5]
[null,null,null,null,2006,null,80.099999999999994]
[null,null,null,null,2005,null,73.3]
[]
[null,null,"Land Escalation",null,"LandInd",null,0.02]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,0.02]
[null,null,null,null,null,null,{"$f":"Chargeind","v":0.02}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":0.02}]

{"sheet":"Unit Rates","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[[3,1,3,3],[1,1,1,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[]
[null,"Unit Rates"]
[]
[null,"Land Cost",null,"Transport - Open Network"]
[]
[null,"Water Supply - Closed Network",null,"Sewerage - Closed Network"]
[]
[null,"Stormwater - Closed Network",null,"Parks & Community Facilities - Open Network"]

{"sheet":"Catchment Demand","index":3,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[]
[null,"Demand Forecast"]
[]
[null,"Anticpated Growth Residential",null,"Anticpated Growth - NON Residential"]
[]
[null,"Water Supply - Closed Network",null,"Transport - Open Network"]
[]
[null,"Sewerage - Closed Network",null,"Parks & Community Facilities - Open Network"]
[]
[null,"Stormwater - Closed Network"]

{"sheet":"Existing Trunk Assets","index":4,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[]
[null,"Existing Trunk Assets"]
[]
[null,"Water Supply - Closed Network",null,"Transport - Open Network"]
[]
[null,"Sewerage - Closed Network",null,"Parks & Community Facilities - Open Network"]
[]
[null,"Stormwater - Closed Network"]
[]
[]
[]
[]
[]
[null,"Closed Network - means that the benefit of the infrastructure services are provided to a particular areas or catchments.  Costs are shared only on a benefitted catchment basis."]
[]
[null,"Open Network - means that the benefit of the infrastructure services are open to all residents.  Costs are shared across the whole Shire."]

{"sheet":"Existing Trunk Assets - Water","index":5,"n_rows":435,"n_cols":118,"rows_kept":435,"cut":false,"hidden":true,"merged":[[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,113,11,113],[10,114,11,114],[10,105,11,105],[10,106,11,106],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,100,11,100],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,89,11,89],[10,27,11,27],[1,1,1,18],[2,1,2,18],[4,1,4,18],[7,1,7,3],[9,22,9,51],[10,1,10,6],[10,7,10,9],[10,15,10,18],[10,19,10,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,39,11,39],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,51,11,51],[10,40,11,40],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,115,11,115],[10,10,10,14],[10,83,11,83],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,65,11,65],[10,64,11,64],[10,53,11,53],[10,54,11,54]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Class Definitions"]
[null,"Water Supply - Closed Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRES MD","Trunk Reservoir, Max Day Design Capacity",null,null,null,null,null,"TDam AD",null,"Trunk Dam, Average Day Design Capacity"]
["Return to \"Existing Trunk Assets\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWPS MH","Trunk Water Pump Station, Max Hour Design Capacity",null,null,null,null,null,"TWPS MD",null,"Trunk Water Pump Station, Max Day Design Capacity"]
[null,"EXISTING TRUNK ASSETS - CLOSED NETWORKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TM MD","Trunk Main, Max Day Design Capacity",null,null,null,null,null,"TWPS AD",null,"Trunk Water Pump Station, Average Day Design Capacity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TM MH","Trunk Main, Max Hour Design Capacity",null,null,null,null,null,"TGW AD",null,"Trunk Groundwater Bore, Average Day Design Capacity"]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TM AD","Trunk Main, Average Day Design Capacity"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Baseline Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Water Supply'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Water Supply'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Water Supply'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Water Supply'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Water Supply'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Water Supply'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Water Supply'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Water Supply'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Water Supply'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Water Supply'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Water Supply'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Water Supply'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Water Supply'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Water Supply'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Water Supply'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Water Supply'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Water Supply'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Water Supply'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Water Supply'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Water Supply'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Water Supply'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Water Supply'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Water Supply'!$C37","v":"Coral Sea"},null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Water Supply'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Water Supply'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Water Supply'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Water Supply'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Water Supply'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Water Supply'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Water Supply'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Water Supply'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Water Supply'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Water Supply'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Water Supply'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Water Supply'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Water Supply'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Water Supply'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Water Supply'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Water Supply'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Water Supply'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Water Supply'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Water Supply'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Water Supply'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Water Supply'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Water Supply'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Water Supply'!$C37","v":"Coral Sea"},"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Water Supply'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Water Supply'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Water Supply'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Water Supply'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Water Supply'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Water Supply'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Water Supply'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Water Supply'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Water Supply'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Water Supply'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Water Supply'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Water Supply'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Water Supply'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Water Supply'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Water Supply'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Water Supply'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Water Supply'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Water Supply'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Water Supply'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Water Supply'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Water Supply'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Water Supply'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Water Supply'!$C37","v":"Coral Sea"},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"W13+1","v":2},{"$f":"X13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main (TM), MaxDay (MD), MaxHour (MH), AverageDay (AD), etc.",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(W11,watercatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"VLOOKUP(BB11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":5479.3306300748573},{"$f":"VLOOKUP(BC11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":928.37029088076008},{"$f":"VLOOKUP(BD11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1083.8432861595347},{"$f":"VLOOKUP(BE11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":956.82097317739454},{"$f":"VLOOKUP(BF11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":575.67958707010007},{"$f":"VLOOKUP(BG11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":365.88338224982101},{"$f":"VLOOKUP(BH11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":462.62298885399798},{"$f":"VLOOKUP(BI11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":947.5},{"$f":"VLOOKUP(BJ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":246},{"$f":"VLOOKUP(BK11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":71.809563707039999},{"$f":"VLOOKUP(BL11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":750.66754664989605},{"$f":"VLOOKUP(BM11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":912.04842834940007},{"$f":"VLOOKUP(BN11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":352.95347529313381},{"$f":"VLOOKUP(BO11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":2899.5615189304772},{"$f":"VLOOKUP(BP11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1566.5706377426802},{"$f":"VLOOKUP(BQ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":379.43525637621997},{"$f":"VLOOKUP(BR11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":144},{"$f":"VLOOKUP(BS11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":476.49630740273426},{"$f":"VLOOKUP(BT11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":96.002691344735496},{"$f":"VLOOKUP(BU11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":134},{"$f":"VLOOKUP(BV11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":104},{"$f":"VLOOKUP(BW11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":270.32428804339997},{"$f":"VLOOKUP(BX11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1409.4544533161775},{"$f":"VLOOKUP(BY11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":464.55128754859999},{"$f":"VLOOKUP(BZ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":664.27367799315107},{"$f":"VLOOKUP(CA11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":432},{"$f":"VLOOKUP(CB11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":191.19698281344},{"$f":"VLOOKUP(CC11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":307.33004654564002},{"$f":"VLOOKUP(CD11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":19},{"$f":"VLOOKUP(CE11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":0},null,null,{"$f":"SUM(CH15:CH400)","v":24459685.800205078},4144237.1622093888,4838267.3041509511,4271240.768445068,2569828.8298280863,1633300.3378598264,2065145.1272554412,4229632.0226577958,1098141.9288378023,320557.28779776383,3350973.6081059258,4071376.5052890107,1575581.3420666978,12943618.208057649,6993158.1373634636,1693795.7898619841,642814.78761237161,2127075.5044525573,428555.20588182117,598174.87180595717,464255.1243867132,1206725.3458686376,1452000,0,0,0,3549500,0,0,0,0]
[null,"Byfield",null,"Passive","TM AD","CCW 375 raw Waterpark Cr - RW Booster PS",null,"mPVC (to 450mm) and DICL Trunk Watermains",320,375,{"$f":"IF(H15=TYPE1,VLOOKUP(J15,WaterUnitrates1,2,FALSE),IF(H15=TYPE2,VLOOKUP(J15,Unitrates2,2,FALSE),0))","v":490},{"$f":"K15*I15","v":156800},"nominal",{"$f":"IF(M15=\"\",1,VLOOKUP(M15,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L15*N15","v":156800},"Crown Land",null,{"$f":"IF(P15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R15=\"\",0,R15*10000*Q15)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T15,Histindex,3,FALSE))),1)","v":1},{"$f":"IFERROR((O15+S15)*U15,0)","v":156800},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":5479.3306300748573},{"$f":"IF(X15=\"y\",BC$14,IF(AND(X15>0,X15<=1),X15*BC$14,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BB15:CE15)","v":19203.920852306186},null,{"$f":"IF(BB15=\"\",\"\",(BB15/$CF15)*$V15)","v":44738.73066877183},7580.1427598896789,8849.5796549487586,7812.4425604575699,4700.4234159688094,2987.4375539244293,3777.3163725362724,7736.3368211423649,2008.58982374778,586.32503621840829,6129.1999805637934,7446.8747640152897,2881.8648728870003,23674.917724611434,12791.048134764298,3098.0885964569325,{"$f":"IF(BR15=\"\",\"\",(BR15/$CF15)*$V15)","v":1175.7598968279688},3890.5920085468533,783.86190604648289,1094.1099039926933,849.15992548686643,2207.1976181944588,"","","","","","","","",{"$f":"IF(SUM(CH15:DK15)=V15,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CH15:DK15)","v":156799.99999999997}]
[null,"Byfield",null,"Passive","TM AD","CCW 375 raw RW Booster PS - White Rock",null,"mPVC (to 450mm) and DICL Trunk Watermains",4110,375,490,{"$f":"K16*I16","v":2013900},"nominal",{"$f":"IF(M16=\"\",1,VLOOKUP(M16,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L16*N16","v":2013900},"Crown Land",null,{"$f":"IF(P16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R16=\"\",0,R16*10000*Q16)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O16+S16)*U16,0)","v":2013900},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(W16=\"y\",BB$14,IF(AND(W16>0,W16<=1),W16*BB$14,\"\"))","v":5479.3306300748573},{"$f":"IF(X16=\"y\",BC$14,IF(AND(X16>0,X16<=1),X16*BC$14,\"\"))","v":928.37029088076008},{"$f":"IF(Y16=\"y\",BD$14,IF(AND(Y16>0,Y16<=1),Y16*BD$14,\"\"))","v":1083.8432861595347},{"$f":"IF(Z16=\"y\",BE$14,IF(AND(Z16>0,Z16<=1),Z16*BE$14,\"\"))","v":956.82097317739454},{"$f":"IF(AA16=\"y\",BF$14,IF(AND(AA16>0,AA16<=1),AA16*BF$14,\"\"))","v":575.67958707010007},{"$f":"IF(AB16=\"y\",BG$14,IF(AND(AB16>0,AB16<=1),AB16*BG$14,\"\"))","v":365.88338224982101},{"$f":"IF(AC16=\"y\",BH$14,IF(AND(AC16>0,AC16<=1),AC16*BH$14,\"\"))","v":462.62298885399798},{"$f":"IF(AD16=\"y\",BI$14,IF(AND(AD16>0,AD16<=1),AD16*BI$14,\"\"))","v":947.5},{"$f":"IF(AE16=\"y\",BJ$14,IF(AND(AE16>0,AE16<=1),AE16*BJ$14,\"\"))","v":246},{"$f":"IF(AF16=\"y\",BK$14,IF(AND(AF16>0,AF16<=1),AF16*BK$14,\"\"))","v":71.809563707039999},{"$f":"IF(AG16=\"y\",BL$14,IF(AND(AG16>0,AG16<=1),AG16*BL$14,\"\"))","v":750.66754664989605},{"$f":"IF(AH16=\"y\",BM$14,IF(AND(AH16>0,AH16<=1),AH16*BM$14,\"\"))","v":912.04842834940007},{"$f":"IF(AI16=\"y\",BN$14,IF(AND(AI16>0,AI16<=1),AI16*BN$14,\"\"))","v":352.95347529313381},{"$f":"IF(AJ16=\"y\",BO$14,IF(AND(AJ16>0,AJ16<=1),AJ16*BO$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AK16=\"y\",BP$14,IF(AND(AK16>0,AK16<=1),AK16*BP$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AL16=\"y\",BQ$14,IF(AND(AL16>0,AL16<=1),AL16*BQ$14,\"\"))","v":379.43525637621997},{"$f":"IF(AM16=\"y\",BR$14,IF(AND(AM16>0,AM16<=1),AM16*BR$14,\"\"))","v":144},{"$f":"IF(AN16=\"y\",BS$14,IF(AND(AN16>0,AN16<=1),AN16*BS$14,\"\"))","v":476.49630740273426},{"$f":"IF(AO16=\"y\",BT$14,IF(AND(AO16>0,AO16<=1),AO16*BT$14,\"\"))","v":96.002691344735496},{"$f":"IF(AP16=\"y\",BU$14,IF(AND(AP16>0,AP16<=1),AP16*BU$14,\"\"))","v":134},{"$f":"IF(AQ16=\"y\",BV$14,IF(AND(AQ16>0,AQ16<=1),AQ16*BV$14,\"\"))","v":104},{"$f":"IF(AR16=\"y\",BW$14,IF(AND(AR16>0,AR16<=1),AR16*BW$14,\"\"))","v":270.32428804339997},{"$f":"IF(AS16=\"y\",BX$14,IF(AND(AS16>0,AS16<=1),AS16*BX$14,\"\"))","v":""},{"$f":"IF(AT16=\"y\",BY$14,IF(AND(AT16>0,AT16<=1),AT16*BY$14,\"\"))","v":""},{"$f":"IF(AU16=\"y\",BZ$14,IF(AND(AU16>0,AU16<=1),AU16*BZ$14,\"\"))","v":""},{"$f":"IF(AV16=\"y\",CA$14,IF(AND(AV16>0,AV16<=1),AV16*CA$14,\"\"))","v":""},{"$f":"IF(AW16=\"y\",CB$14,IF(AND(AW16>0,AW16<=1),AW16*CB$14,\"\"))","v":""},{"$f":"IF(AX16=\"y\",CC$14,IF(AND(AX16>0,AX16<=1),AX16*CC$14,\"\"))","v":""},{"$f":"IF(AY16=\"y\",CD$14,IF(AND(AY16>0,AY16<=1),AY16*CD$14,\"\"))","v":""},{"$f":"IF(AZ16=\"y\",CE$14,IF(AND(AZ16>0,AZ16<=1),AZ16*CE$14,\"\"))","v":""},{"$f":"SUM(BB16:CE16)","v":19203.920852306186},null,574613.0720270382,97357.458572333067,113661.78869324812,100341.05913587692,60371.063248849394,38369.901083216886,48514.907159762748,99363.576046547241,25797.825548760549,7530.6121839301823,78721.912250366222,95645.797750321377,37013.951961142411,304074.72452547809,164285.02448087896,39791.075410743724,15101.166174884223,49969.791109773651,10067.726355784514,14052.474079406153,10906.39779297194,28348.694408685082,"","","","","","","","",{"$f":"IF(SUM(CH16:DK16)=V16,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CH16:DK16)","v":2013899.9999999995}]
[null,"Byfield",null,"Passive","TM AD","CCW 375 raw White Rock-localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",9290,375,490,4552100,"nominal",{"$f":"IF(M17=\"\",1,VLOOKUP(M17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4552100,"Crown Land",null,{"$f":"IF(P17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4552100,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BB17:CE17)","v":19203.920852306186},null,1298821.2747277822,220061.01949804724,256914.35935773113,226804.97308328384,136459.16729484449,86729.046487368585,109660.21594019367,224595.52833878927,58311.87332067774,17021.748707715666,177938.33693574261,216192.08299281888,83664.139591000727,687312.45519262564,371340.11616237601,89941.384565890316,34133.779504786966,112948.74924812584,22756.490959911956,31763.378150287874,24652.17408679059,64077.705853207881,"","","","","","","","",{"$f":"IF(SUM(CH17:DK17)=V17,\"\",\"ERROR\")","v":""},null,4552099.9999999991]
[null,"Woodbury",null,"Passive","TM AD","CCW 375 raw localbdy-Kelly's OSS",null,"mPVC (to 450mm) and DICL Trunk Watermains",4780,375,490,2342200,"nominal",{"$f":"IF(M18=\"\",1,VLOOKUP(M18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2342200,"Crown Land",null,{"$f":"IF(P18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2342200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BB18:CE18)","v":19203.920852306186},null,668284.78936477925,113228.38247585208,132190.59609579708,116698.36074683495,70212.574776034089,44624.848461746158,56423.663314760568,115561.53126581408,30003.310492232464,8758.2302285124752,91554.924709671657,111237.69178747838,43047.856538749569,353644.08351138327,191066.2815130417,46277.698409575431,17562.913458867784,58115.718127668624,11708.937221569338,16343.266690890854,12684.326386960067,32970.014421779728,"","","","","","","","",{"$f":"IF(SUM(CH18:DK18)=V18,\"\",\"ERROR\")","v":""},null,2342200]
[null,"Byfield",null,"Passive","TM AD","CCW 525 raw White Rock-localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",9290,525,550,5109500,"nominal",{"$f":"IF(M19=\"\",1,VLOOKUP(M19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5109500,"Crown Land",null,{"$f":"IF(P19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5109500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,1457860.6144903677,247007.26678352241,288373.26050357579,254577.01060368595,153168.45308604994,97348.929730719843,123087.99748389084,252097.02160476346,65452.102706883175,19106.044467844116,199726.70472379273,242664.58295112322,93908.728112347759,771473.16399172274,416810.33446797309,100954.61532906056,38313.425974760881,126779.20833973309,25543.000057044032,35652.771393180265,27670.807648438418,71923.955549519058,"","","","","","","","","",null,5109500]
[null,"Woodbury",null,"Passive","TM AD","CCW 525 raw localbdy-Kelly's OSS",null,"mPVC (to 450mm) and DICL Trunk Watermains",4780,525,550,2629000,"nominal",{"$f":"IF(M20=\"\",1,VLOOKUP(M20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2629000,"Crown Land",null,{"$f":"IF(P20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2629000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(W20=\"y\",BB$14,IF(AND(W20>0,W20<=1),W20*BB$14,\"\"))","v":5479.3306300748573},{"$f":"IF(X20=\"y\",BC$14,IF(AND(X20>0,X20<=1),X20*BC$14,\"\"))","v":928.37029088076008},{"$f":"IF(Y20=\"y\",BD$14,IF(AND(Y20>0,Y20<=1),Y20*BD$14,\"\"))","v":1083.8432861595347},{"$f":"IF(Z20=\"y\",BE$14,IF(AND(Z20>0,Z20<=1),Z20*BE$14,\"\"))","v":956.82097317739454},{"$f":"IF(AA20=\"y\",BF$14,IF(AND(AA20>0,AA20<=1),AA20*BF$14,\"\"))","v":575.67958707010007},{"$f":"IF(AB20=\"y\",BG$14,IF(AND(AB20>0,AB20<=1),AB20*BG$14,\"\"))","v":365.88338224982101},{"$f":"IF(AC20=\"y\",BH$14,IF(AND(AC20>0,AC20<=1),AC20*BH$14,\"\"))","v":462.62298885399798},{"$f":"IF(AD20=\"y\",BI$14,IF(AND(AD20>0,AD20<=1),AD20*BI$14,\"\"))","v":947.5},{"$f":"IF(AE20=\"y\",BJ$14,IF(AND(AE20>0,AE20<=1),AE20*BJ$14,\"\"))","v":246},{"$f":"IF(AF20=\"y\",BK$14,IF(AND(AF20>0,AF20<=1),AF20*BK$14,\"\"))","v":71.809563707039999},{"$f":"IF(AG20=\"y\",BL$14,IF(AND(AG20>0,AG20<=1),AG20*BL$14,\"\"))","v":750.66754664989605},{"$f":"IF(AH20=\"y\",BM$14,IF(AND(AH20>0,AH20<=1),AH20*BM$14,\"\"))","v":912.04842834940007},{"$f":"IF(AI20=\"y\",BN$14,IF(AND(AI20>0,AI20<=1),AI20*BN$14,\"\"))","v":352.95347529313381},{"$f":"IF(AJ20=\"y\",BO$14,IF(AND(AJ20>0,AJ20<=1),AJ20*BO$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AK20=\"y\",BP$14,IF(AND(AK20>0,AK20<=1),AK20*BP$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AL20=\"y\",BQ$14,IF(AND(AL20>0,AL20<=1),AL20*BQ$14,\"\"))","v":379.43525637621997},{"$f":"IF(AM20=\"y\",BR$14,IF(AND(AM20>0,AM20<=1),AM20*BR$14,\"\"))","v":144},{"$f":"IF(AN20=\"y\",BS$14,IF(AND(AN20>0,AN20<=1),AN20*BS$14,\"\"))","v":476.49630740273426},{"$f":"IF(AO20=\"y\",BT$14,IF(AND(AO20>0,AO20<=1),AO20*BT$14,\"\"))","v":96.002691344735496},{"$f":"IF(AP20=\"y\",BU$14,IF(AND(AP20>0,AP20<=1),AP20*BU$14,\"\"))","v":134},{"$f":"IF(AQ20=\"y\",BV$14,IF(AND(AQ20>0,AQ20<=1),AQ20*BV$14,\"\"))","v":104},{"$f":"IF(AR20=\"y\",BW$14,IF(AND(AR20>0,AR20<=1),AR20*BW$14,\"\"))","v":270.32428804339997},{"$f":"IF(AS20=\"y\",BX$14,IF(AND(AS20>0,AS20<=1),AS20*BX$14,\"\"))","v":""},{"$f":"IF(AT20=\"y\",BY$14,IF(AND(AT20>0,AT20<=1),AT20*BY$14,\"\"))","v":""},{"$f":"IF(AU20=\"y\",BZ$14,IF(AND(AU20>0,AU20<=1),AU20*BZ$14,\"\"))","v":""},{"$f":"IF(AV20=\"y\",CA$14,IF(AND(AV20>0,AV20<=1),AV20*CA$14,\"\"))","v":""},{"$f":"IF(AW20=\"y\",CB$14,IF(AND(AW20>0,AW20<=1),AW20*CB$14,\"\"))","v":""},{"$f":"IF(AX20=\"y\",CC$14,IF(AND(AX20>0,AX20<=1),AX20*CC$14,\"\"))","v":""},{"$f":"IF(AY20=\"y\",CD$14,IF(AND(AY20>0,AY20<=1),AY20*CD$14,\"\"))","v":""},{"$f":"IF(AZ20=\"y\",CE$14,IF(AND(AZ20>0,AZ20<=1),AZ20*CE$14,\"\"))","v":""},19203.920852306186,null,750115.57989924203,127093.08237085438,148377.19969936408,130987.95594032494,78810.032911874994,50089.11562032732,63332.683312486355,129711.92284938315,33677.185246383378,9830.6665830242055,102765.7318169784,124858.63363900635,48319.022645535224,396947.44067604246,214462.15271872029,51944.355357686705,19713.474290565879,65231.928510648453,13142.68463645538,18344.483020387692,14237.509209853137,37007.159044854801,"","","","","","","","","",null,2629000.0000000005]
[null,"Woodbury",null,"Passive","TM MD","CCW 375 raw bypass Kelly's OSS-KOSS PS",null,"mPVC (to 450mm) and DICL Trunk Watermains",770,375,490,377300,"nominal",{"$f":"IF(M21=\"\",1,VLOOKUP(M21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},377300,"Crown Land",null,{"$f":"IF(P21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},377300,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,107652.57067173222,18239.718515984539,21294.301044720451,18798.689911101028,11310.393844674947,7188.5216141306573,9089.1675214154056,18615.560475873815,4833.1692633930961,1410.844618400545,14748.387453231628,17919.042400911789,6934.4873503843446,56967.770774846264,30778.459574276592,7454.7756852244938,2829.1722517423,9361.7370205658663,1886.1677114243494,2632.7019564824182,2043.2910707027722,5311.0692687804167,"","","","","","","","","",null,377299.99999999994]
[null,"Woodbury",null,"Passive","TM MD","CCW 525 raw bypass Kelly's OSS-KOSS PS",null,"mPVC (to 450mm) and DICL Trunk Watermains",770,525,550,423500,"nominal",{"$f":"IF(M22=\"\",1,VLOOKUP(M22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},423500,"Crown Land",null,{"$f":"IF(P22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},423500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,120834.51810092392,20473.153436309178,23901.766478767851,21100.570308378705,12695.340029737186,8068.7487505548197,10202.126809751986,20895.016860674692,5424.98590789021,1583.6011022863261,16554.312447504886,20113.210858166294,7783.6082504314072,63943.416175847844,34547.250542555361,8367.6053609662686,3175.6015070576836,10508.072165941277,2117.1270230273312,2955.0736246231222,2293.4899773194384,5961.4042812841408,"","","","","","","","","",null,423500]
[null,"Woodbury",null,"Passive","TM MD","CCW 375 raw Kelly's OSS-Woodbury WTP",null,"mPVC (to 450mm) and DICL Trunk Watermains",815,375,490,399350,"nominal",{"$f":"IF(M23=\"\",1,VLOOKUP(M23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},399350,"Crown Land",null,{"$f":"IF(P23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},399350,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,113943.95467202825,19305.676091594029,22538.77318369762,19897.314646165374,11971.390887545562,7608.6300201512804,9620.3526363033197,19703.482841346959,5115.6272073576274,1493.2965766187588,15610.306200498411,18966.259164601441,7339.749598134079,60297.056079869748,32577.200718227821,7890.4443941012496,2994.513487233733,9908.8515217677668,1996.3982919621362,2786.5611617313903,2162.7041852243628,5621.4564338390128,"","","","","","","","","",null,399350.00000000006]
[null,"Woodbury",null,"Passive","TM MD","CCW 525 raw Kelly's OSS-Woodbury WTP",null,"mPVC (to 450mm) and DICL Trunk Watermains",815,525,550,448250,"nominal",{"$f":"IF(M24=\"\",1,VLOOKUP(M24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},448250,"Crown Land",null,{"$f":"IF(P24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},448250,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,127896.27565227661,21669.636429340233,25298.622961293244,22333.720521206033,13437.275486020528,8540.2990022106205,10798.354999932297,22116.154209675158,5742.0305388708066,1676.1492186537087,17521.772265865562,21288.658245981209,8238.49444688519,67680.369069241555,36566.245704133267,8856.6212586850761,3361.1886081194962,11122.180279535249,2240.8552256717853,3127.7727325556425,2427.5251058640806,6309.7980379825649,"","","","","","","","","",null,448249.99999999988]
[null,"Woodbury",null,"Passive","TM MD","CCW 375 TMD WTP to Wood localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",5350,375,490,2621500,"nominal",{"$f":"IF(M25=\"\",1,VLOOKUP(M25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2621500,"Crown Land",null,{"$f":"IF(P25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2621500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,747975.65336852905,126730.51176690558,147953.90985617455,130614.27405765001,78585.203985728527,49946.22160467405,63152.008103340806,129341.88122847391,33581.111115783198,9802.6216992765148,102472.56217505092,124502.43746088062,48181.178343579537,395815.03070834739,213850.3360030906,51796.168722014336,19657.235775092602,65045.835142892705,13105.191241714636,18292.149957377838,14196.892504233547,36901.585179188609,"","","","","","","","","",null,2621500.0000000005]
[null,"Bungundarra",null,"Passive","TM MD","CCW 375 TMD Wood localbdy to Bung localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1550,375,490,759500,"nominal",{"$f":"IF(M26=\"\",1,VLOOKUP(M26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},759500,"Crown Land",null,{"$f":"IF(P26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},759500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,216703.22667686356,36716.316493215636,42865.151453658051,37841.518652216357,22767.675921098918,14470.400651821454,18296.376179472569,37472.881477408329,9729.1069587783095,2840.0118941829155,29688.312405855875,36070.79963819906,13959.032978046407,114675.38272858663,61956.639402764573,15006.366639088266,5695.0870002604734,18845.05504139882,3796.8311074126514,5299.5948474646075,4113.1183890770089,10691.11346312941,"","","","","","","","","",null,759499.99999999988]
[null,"Adelaide Park",null,"Passive","TM MD","CCW 375 TMD Bung localbdy to Limestone Cr",null,"mPVC (to 450mm) and DICL Trunk Watermains",4900,375,490,2401000,"nominal",{"$f":"IF(M27=\"\",1,VLOOKUP(M27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2401000,"Crown Land",null,{"$f":"IF(P27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2401000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,685061.81336556864,116070.93601081072,135509.18846640285,119628.02670700655,71975.233557022395,45745.13754446782,57840.156954461672,118462.65757374246,30756.531676137882,8978.1021170943768,93853.37470238308,114030.26982398411,44128.555866082192,362522.1776581126,195862.92456357833,47439.481633246774,18003.823420178272,59574.690130873692,12002.88543633677,16753.557904888115,13002.761359017641,33797.713528602653,"","","","","","","","","",null,2401000]
[null,"Woodbury",null,"Passive","TM MD","CCW 525 TMD WTP to Wood localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",5350,525,550,2942500,"nominal",{"$f":"IF(M28=\"\",1,VLOOKUP(M28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2942500,"Crown Land",null,{"$f":"IF(P28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2942500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,839564.50888304284,142248.53361591444,166070.71514468573,146607.85863613777,88207.882024797334,56062.085474634136,70884.907054770287,145179.66260338909,37693.083905470936,11002.942723677719,115020.22284954695,139747.63388466192,54080.914467283153,444282.17732569604,240036.0914320405,58138.556728791606,22064.244237348841,73010.631282838745,14709.908536618468,20532.005054199613,15935.287504751941,41420.146629701499,"","","","","","","","","",null,2942499.9999999995]
[null,"Bungundarra",null,"Passive","TM MD","CCW 525 TMD Wood localbdy to Bung localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1550,525,550,852500,"nominal",{"$f":"IF(M29=\"\",1,VLOOKUP(M29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},852500,"Crown Land",null,{"$f":"IF(P29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},852500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,243238.31565770399,41212.191982180811,48113.94550920801,42475.173997385704,25555.554605315112,16242.28644592204,20536.748772877374,42061.397576682815,10920.426178220552,3187.7684526542926,33323.615965756595,40487.632246958128,15668.302322296988,128717.2663280054,69543.16667657248,16843.880921425603,6392.4445921291035,21152.612801570107,4261.7492021978742,5948.5248287868044,4616.7655387599079,12000.229397390154,"","","","","","","","","",null,852499.99999999988]
[null,"Adelaide Park",null,"Passive","TM MD","CCW 525 Bung localbdy to Limestone Cr",null,"mPVC (to 450mm) and DICL Trunk Watermains",4900,525,550,2695000,"nominal",{"$f":"IF(M30=\"\",1,VLOOKUP(M30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2695000,"Crown Land",null,{"$f":"IF(P30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2695000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,768946.93336951581,130283.70368560386,152102.15031943179,134276.35650786449,80788.527461963909,51346.582958076127,64922.625152967186,132968.28911338438,34522.637595664972,10077.461560003892,105345.62466594019,127993.16000651279,49532.052502745319,406912.64839175902,219846.13981626139,{"$f":"IF(BQ30=\"\",\"\",(BQ30/$CF30)*$V30)","v":53248.397751603523},20208.373226730713,66869.550146899041,13472.626510173925,18805.013974874415,14594.936219305517,37936.209062717258,"","","","","","","","","",null,2695000]
[null,"Adelaide Park",null,"Passive","TM MD","CCW 300 Limestone to Inver localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",4030,300,380,1531400,"nominal",{"$f":"IF(M31=\"\",1,VLOOKUP(M31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1531400,"Crown Land",null,{"$f":"IF(P31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1531400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB31=\"\",\"\",(BB31/$CF31)*$V31)","v":436944.46521783917},74032.083051626629,86430.142114722752,76300.858017121966,45907.069000093332,29177.052742856318,36891.468704732448,75557.565101386586,19617.05648014892,5726.3913294953472,59861.33195303184,72730.510290899329,28145.968535326225,231223.01660376243,124924.8157753702,30257.735182488177,11483.155012770098,37997.78445082048,7655.6512941299998,10685.713692438841,8293.3897314450714,21556.775717493587,"","","","","","","","","",null,1531399.9999999998]
[null,"Inverness",null,"Passive","TM MD","CCW 300 Inver localbdy to Yep localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1530,300,380,581400,"nominal",{"$f":"IF(M32=\"\",1,VLOOKUP(M32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},581400,"Crown Land",null,{"$f":"IF(P32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},581400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,165887.10466086699,28106.47321811135,32813.42864405107,28967.819544961934,17428.738354874142,11077.14409344173,14005.942212962938,28685.626452883742,7447.666604126016,2174.0393881210625,22726.510642218043,27612.327728306693,10685.690287605243,87784.420695721215,47428.031795612013,11487.427997321814,4359.6097194883996,14425.957868425641,2906.4879603024565,4056.8590445239274,3148.6070196305109,8184.0860664429747,"","","","","","","","","",null,581400]
[null,"Yeppoon",null,"Passive","TM MD","CCW 300 Inver localbdy to St Faith's Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",500,300,380,190000,"nominal",{"$f":"IF(M33=\"\",1,VLOOKUP(M33,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},190000,"Crown Land",null,{"$f":"IF(P33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},190000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,54211.47211139444,9185.1219667030546,10723.342694134337,9466.6076944320048,5695.6661290438378,3619.981729882918,4577.1052983539012,9374.3877297005693,2433.8779752045803,710.47038827485699,7426.96426216276,9023.6365125185257,3492.0556495441965,28687.719181608241,15499.356795951637,3754.0614370332728,1424.7090586563397,4714.3653164789675,949.83266676550863,1325.7709295829827,1028.9565423629122,2674.5379302101223,"","","","","","","","","",null,189999.99999999994]
[null,"Adelaide park",null,"Passive","TM MD","CCW 450 Limestone to Inver localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",4030,450,493,1986790,"nominal",{"$f":"IF(M34=\"\",1,VLOOKUP(M34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1986790,"Crown Land",null,{"$f":"IF(P34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1986790,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,566877.95092735451,96046.886695926121,112131.73700673242,98990.323690634541,59558.381623805297,37853.386847968854,47861.826503771306,98025.998934167335,25450.549591351097,7429.2392774768587,77662.201718012366,94358.267298456223,36515.690757673234,299981.43996224966,162073.51099278292,39255.430118333345,14897.882687620153,49297.125616459205,9932.2002315949721,13863.307500979865,10759.581941059001,27967.080075590362,"","","","","","","","","",null,1986789.9999999998]
[null,"Inverness",null,"Passive","TM MD","CCW 450 Limestone Inver localbdy to Yep localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1530,450,493,754290,"nominal",{"$f":"IF(M35=\"\",1,VLOOKUP(M35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},754290,"Crown Land",null,{"$f":"IF(P35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},754290,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,215216.69104686164,36464.450780339197,42571.106109255736,37581.934304384828,22611.494760402507,14371.13694228098,18170.86713418613,37215.825898083378,9662.3674627213841,2820.5300482728521,29484.657227930253,35823.362026461051,13863.277136287854,113888.73527102779,61531.630724307157,14903.426322841196,5656.0199781783713,18715.782181931161,3770.7856958660814,5263.2408130270951,4084.9033175732679,10617.774817779964,"","","","","","","","","",null,754290]
[null,"Yeppoon",null,"Passive","TM MD","CCW 450 Limestone Inver localbdy to St Faith's Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",500,450,493,246500,"nominal",{"$f":"IF(M36=\"\",1,VLOOKUP(M36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},246500,"Crown Land",null,{"$f":"IF(P36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,70332.251976098574,11916.487183117384,13912.126179495337,12281.677877249944,7389.3773726805575,4696.4499811375754,5938.1918739170351,12162.034607216792,3157.6364257259424,921.74184584080137,9635.5088980164219,11706.981054399035,4530.4827242770762,37218.540938244376,20108.376053695149,4870.4007590984302,1848.3725418883564,6116.2686869056079,1232.2829071457784,1720.0133375905541,1334.9357246971465,3469.8610515620799,"","","","","","","","","",null,246499.99999999991]
[null,"Adelaide Park",null,"Passive","TM MD","CCW 600 Limestone to Inver localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",3500,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M37=\"\",1,VLOOKUP(M37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Ironpot",null,"Passive","TM MD","CCW 600 Boundary Res - Ironpot bdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",6100,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M38=\"\",1,VLOOKUP(M38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Mulara",null,"Passive","TM MD","CCW 600 Mulara localbdy -Bond localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",5400,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M39=\"\",1,VLOOKUP(M39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Bondoola",null,"Passive","TM MD","CCW 600 Bond localbdy -Hidd localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",6600,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M40=\"\",1,VLOOKUP(M40,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Hidden Valley",null,"Passive","TM MD","CCW 600 Hidd localbdy- Valve Fac",null,"mPVC (to 450mm) and DICL Trunk Watermains",2200,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M41=\"\",1,VLOOKUP(M41,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Hidden Valley",null,"Passive","TM MD","CCW 600 Valve Fac - Pine Res site",null,"mPVC (to 450mm) and DICL Trunk Watermains",1130,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M42=\"\",1,VLOOKUP(M42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Hidden Valley",null,"Passive","TM MD","CCW 750 Pine Res site - Valve Fac",null,"mPVC (to 450mm) and DICL Trunk Watermains",1130,750,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M43=\"\",1,VLOOKUP(M43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Hidden Valley",null,"Passive","TM MD","CCW 600 Valve Fac - Barm localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",300,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M44=\"\",1,VLOOKUP(M44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Passive","TM MD","CCW 600 Hidd localbdy - Barm localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",4300,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M45=\"\",1,VLOOKUP(M45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Passive","TM MD","CCW 600 Adel localbdy - Neils Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",1000,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M46=\"\",1,VLOOKUP(M46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Taranganba",null,"Passive","TM MD","CCW 600 Tarang localbdy - Taranganba Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",400,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M47=\"\",1,VLOOKUP(M47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",{"$f":"IF(CE47=\"\",\"\",(CE47/$CF47)*$V47)","v":""},"",null,0]
[null,"Hidden Valley",null,"Passive","TM MD","CCW 750 Valve Fac - Yep localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",3380,750,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M48=\"\",1,VLOOKUP(M48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB48=\"\",\"\",(BB48/$CF48)*$V48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR48=\"\",\"\",(BR48/$CF48)*$V48)","v":0},0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Taroomball",null,"Passive","TM MD","CCW 750 Yep localbdy - Tanby Valve",null,"mPVC (to 450mm) and DICL Trunk Watermains",80,750,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M49=\"\",1,VLOOKUP(M49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Taroomball",null,"Passive","TM MD","CCW 600 Tanby Valve - Taroom localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",330,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M50=\"\",1,VLOOKUP(M50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Taroomball",null,"Passive","TM MD","CCW 600 Taroom localbdy - Tarang localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",780,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M51=\"\",1,VLOOKUP(M51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Passive","TM MD","CCW 525 St Faith to Adelaide Park Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",1320,525,550,726000,"nominal",{"$f":"IF(M52=\"\",1,VLOOKUP(M52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},726000,"Crown Land",null,{"$f":"IF(P52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},726000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,207144.88817301244,35096.834462244304,40974.45682074489,36172.406242934921,21763.440050978032,13832.140715236834,17489.360245289117,35820.028904013758,9299.9758420975013,2714.7447467765587,28378.821338579808,34479.790042570792,13343.328429310983,109617.28487288202,59223.858072952047,14344.466333085031,5443.8882978131714,18013.837998756477,3629.3606109039961,5065.8404993539234,3931.6971039761797,10219.550196487098,"","","","","","","","","",null,725999.99999999977]
[null,"Yeppoon",null,"Passive","TM MD","CCW 450 St Faith to Adelaide Park Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",1320,450,493,650760,"nominal",{"$f":"IF(M53=\"\",1,VLOOKUP(M53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},650760,"Crown Land",null,{"$f":"IF(P53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},650760,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,185677.14521690024,31459.526163429895,36728.013113867688,32423.629595939849,19507.956263876673,12398.627950203198,15676.826547140974,32107.771363052329,8336.1601639164892,2433.3984730197158,25437.743490763354,30906.429983613456,11960.474392091481,98256.948076965156,53086.112781755197,12857.858004019856,4879.703510585261,16146.949333430806,3253.2268748648548,4540.8352112390621,3524.2303132004668,9160.43317612389,"","","","","","","","","",null,650759.99999999988]
[null,"Yeppoon",null,"Passive","TM MD","CCW 450 Adelaide Park Rd to Farnb",null,"mPVC (to 450mm) and DICL Trunk Watermains",2100,450,493,1035300,"nominal",{"$f":"IF(M54=\"\",1,VLOOKUP(M54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1035300,"Crown Land",null,{"$f":"IF(P54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1035300,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,295395.45829961402,50049.246169093014,58430.929953880419,51583.047084449761,31035.384965258341,19725.089920777817,24940.405870451548,51080.545350310524,13262.072988048958,3871.3157525313654,40469.13737166897,49169.320428475949,19028.027441963721,156317.87194062638,84455.179425519629,20455.683188213407,7763.164675931097,25688.328485003556,5175.588210012269,7224.0560178803271,5606.7300437280155,14573.416416560734,"","","","","","","","","",null,1035300]
[null,"Yeppoon",null,"Passive","TM MD","CCW 450 Adelaide Park Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",870,450,493,428910,"nominal",{"$f":"IF(M55=\"\",1,VLOOKUP(M55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},428910,"Crown Land",null,{"$f":"IF(P55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},428910,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,122378.11843841152,20734.68769862425,24207.099552321888,21370.1195064149,12857.516628464171,8171.8229671793806,10332.453860615642,21161.940216557217,5494.2873807631404,1603.8308117629942,16765.785482548574,20370.147034654321,7883.0399402421126,64760.261232545214,34988.574333429562,8474.4973208312676,3216.1682228857403,10642.307515215758,2144.1722584336544,2992.823207407564,2322.7881609730348,6037.558229718019,"","","","","","","","","",null,428910]
[null,"Yeppoon",null,"Passive","TM MD","CCW 450 Adelaide Park Rd - Tanby Rd Valve",null,"mPVC (to 450mm) and DICL Trunk Watermains",2355,450,493,1161015,"nominal",{"$f":"IF(M56=\"\",1,VLOOKUP(M56,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1161015,"Crown Land",null,{"$f":"IF(P56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1161015,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,331264.90680742427,56126.654632482881,65526.114305423042,57846.702801847234,34803.967425325427,22120.279411157979,27968.883726149237,57283.182999991084,14872.467565169189,4341.4040939101742,45383.246909657348,55139.880766219459,21338.573631345029,175299.32781913102,94710.451212904154,22939.587575353606,8705.8346722941587,28807.625515325417,5804.0524926566159,8101.2628200515092,6287.5472633235595,16343.045552857395,"","","","","","","","","",null,1161015]
[null,"Yeppoon",null,"Passive","TM MD","CCW 375 CBD to Farnborough",null,"mPVC (to 450mm) and DICL Trunk Watermains",375,375,490,183750,"nominal",{"$f":"IF(M57=\"\",1,VLOOKUP(M57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},183750,"Crown Land",null,{"$f":"IF(P57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},183750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,52428.200002466991,8882.979796745718,10370.601158143076,9155.206125536215,5508.3086905884484,3500.9033835051905,4426.5426240659444,9066.0197122762092,2353.8161997044299,687.09965181844723,7182.6562272231949,8726.8063640804176,3377.1853979144535,27744.044208529023,14989.509532926912,3630.5725739729678,1377.8436290952759,4559.2875100158435,918.58817114822216,1282.1600437414372,995.10928767992152,2586.5597088216314,"","","","","","","","","",null,183750.00000000003]
[null,"Yeppoon",null,"Passive","TM MD","CCW 300 James St",null,"mPVC (to 450mm) and DICL Trunk Watermains",270,300,380,102600,"nominal",{"$f":"IF(M58=\"\",1,VLOOKUP(M58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},102600,"Crown Land",null,{"$f":"IF(P58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,29274.194940152996,4959.9658620196496,5790.605054832542,5111.968154993283,3075.6597096836722,1954.7901341367758,2471.636861111107,5062.1693740383071,1314.2941066104734,383.65400966842282,4010.5607015678902,4872.7637167600042,1885.7100507538662,15491.36835806845,8369.6526698138841,2027.1931759979673,769.34289167442341,2545.7572708986427,512.90964005337469,715.91630197481072,555.63653287597253,1444.2504823134661,"","","","","","","","","",null,102599.99999999997]
[null,"Yeppoon",null,"Passive","TM MH","CCW 300 Condon Dve",null,"mPVC (to 450mm) and DICL Trunk Watermains",2400,300,380,912000,"nominal",{"$f":"IF(M59=\"\",1,VLOOKUP(M59,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},912000,"Crown Land",null,{"$f":"IF(P59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},912000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,260215.0661346933,44088.585440174662,51472.044931844815,45439.716933273623,27339.197419410422,17375.912303438006,21970.105432098728,44997.061102562737,11682.614280981987,3410.2578637193137,35649.428458381248,43313.455260088929,16761.867117812144,137701.05207171958,74396.912620567862,18019.494897759709,6838.6034815504308,22628.953519099046,4559.1968004744413,6363.7004619983172,4938.9914033419782,12837.782065008587,"","","","","","","","","",null,911999.99999999988]
[null,"Yeppoon",null,"Passive","TM MH","CCW 200 Old Rtn Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",750,200,340,255000,"nominal",{"$f":"IF(M60=\"\",1,VLOOKUP(M60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},255000,"Crown Land",null,{"$f":"IF(P60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,72757.502044239911,12327.400534259365,14391.854668443453,12705.184010948216,7644.1834889798874,4858.3965322112845,6142.9571109486578,12581.415110913922,3266.5204404061474,953.52604742151868,9967.7678255342307,12110.670056274865,4686.7062664935274,38501.938901632115,20801.768331408777,5038.3456128604448,1912.1095260914033,6327.1745036954571,1274.7754211852878,1779.324142335056,1380.9679910660136,3589.5114326504272,"","","","","","","","","",null,255000]
[null,"Yeppoon",null,"Passive","TM MD","CCW 375 Farnborough Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",1860,375,490,911400,"nominal",{"$f":"IF(M61=\"\",1,VLOOKUP(M61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},911400,"Crown Land",null,{"$f":"IF(P61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},911400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,260043.87201223627,44059.579791858763,51438.181744389658,45409.82238265963,27321.211105318704,17364.480782185743,21955.651415367083,44967.457772889997,11674.928350533972,3408.0142730194984,35625.974887027049,43284.959565838872,16750.839573655689,137610.45927430395,74347.967283317485,18007.639966905921,6834.104400312568,22614.066049678586,4556.1973288951822,6359.5138169575293,4935.7420668924105,12829.336155755293,"","","","","","","","","",null,911400]
[null,"Meikleville Hill",null,"Passive","TM MD","CCW 200 RM Farn PS to Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",320,200,340,108800,"nominal",{"$f":"IF(M62=\"\",1,VLOOKUP(M62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},108800,"Crown Land",null,{"$f":"IF(P62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,31043.200872209025,5259.6908946173289,6140.5246585358727,5420.8785113379063,3261.5182886314187,2072.9158537434814,2620.9950340047603,5368.0704473232736,1393.7153879066229,406.83778023318126,4252.9142722279385,5167.2192240106087,1999.6613403705717,16427.493931363035,8875.4211547344112,2149.6941281537897,815.8333977989987,2699.5944549100618,543.90417970572287,759.17830072962386,589.21300952149909,1531.524877930849,"","","","","","","","","",null,108799.99999999999]
[null,"Meikleville Hill",null,"Passive","TM MH","CCW 200 Cokas to Barlow localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",850,200,340,289000,"nominal",{"$f":"IF(M63=\"\",1,VLOOKUP(M63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},289000,"Crown Land",null,{"$f":"IF(P63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},289000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,82458.502316805228,13971.053938827279,16310.768624235912,14399.208545741312,8663.4079541772062,5506.1827365061226,6962.0180590751452,14258.937125702445,3702.0564991269671,1080.6628537443878,11296.803535605461,13725.426063778181,5311.6004353593307,43635.530755183063,23575.337442263281,{"$f":"IF(BQ63=\"\",\"\",(BQ63/$CF63)*$V63)","v":5710.1250279085043},2167.0574629035905,7170.7977708548515,1444.7454773433262,2016.5673613130632,1565.0970565414821,4068.1129570038174,"","","","","","","","","",null,288999.99999999988]
[null,"Barlows Hill",null,"Passive","TM MH","CCW 200 Barlow localbdy to Island View St",null,"mPVC (to 450mm) and DICL Trunk Watermains",135,200,340,45900,"nominal",{"$f":"IF(M64=\"\",1,VLOOKUP(M64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},45900,"Crown Land",null,{"$f":"IF(P64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45900,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB64=\"\",\"\",(BB64/$CF64)*$V64)","v":13096.350367963183},2218.9320961666854,2590.5338403198216,2286.9331219706792,1375.9530280163797,874.51137579803128,1105.7322799707583,2264.6547199645061,587.97367927310654,171.63468853587335,1794.1982085961613,2179.9206101294758,843.6071279688349,6930.3490022937804,3744.3182996535797,906.90221031488011,344.17971469645261,1138.8914106651823,229.45957581335182,320.27834562031006,248.57423839188243,646.11205787707695,"","","","","","","","","",null,45899.999999999985]
[null,"Farnborough",null,"Passive","TM MD","CCW 375 Farn Rd & Pac Hts Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",226,375,490,110740,"nominal",{"$f":"IF(M65=\"\",1,VLOOKUP(M65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},110740,"Crown Land",null,{"$f":"IF(P65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110740,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,31596.728534820108,5353.4758241720856,6250.0156313075604,5517.5375583231589,3319.6740375279714,2109.8777724591282,2667.7296881037423,5463.787879931795,1418.5665630218698,414.09205682925085,4328.7474862731788,5259.355302085798,2035.3170664764439,16720.410643006824,9033.677745177285,2188.0250712477086,830.38042713475295,2747.7306060362152,553.60247114532854,772.71511969483959,599.71919737509938,1558.8333178498365,"","","","","","","","","",null,110739.99999999999]
[null,"Pacific Heights",null,"Passive","TM MD","CCW 300 Pac Hts Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",300,300,380,114000,"nominal",{"$f":"IF(M66=\"\",1,VLOOKUP(M66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},114000,"Crown Land",null,{"$f":"IF(P66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,32526.883266836663,5511.0731800218327,6434.0056164806019,5679.9646166592029,3417.3996774263028,2171.9890379297508,2746.263179012341,5624.6326378203421,1460.3267851227483,426.28223296491421,4456.178557297656,5414.1819075111162,2095.233389726518,17212.631508964947,9299.6140775709828,2252.4368622199636,854.82543519380386,2828.6191898873808,569.89960005930516,795.46255774978965,617.37392541774727,1604.7227581260734,"","","","","","","","","",null,113999.99999999999]
[null,"Pacific Heights",null,"Passive","TM MD","CCW 250 Pac Hts Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",620,250,380,235600,"nominal",{"$f":"IF(M67=\"\",1,VLOOKUP(M67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},235600,"Crown Land",null,{"$f":"IF(P67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},235600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,67222.225418129106,11389.551238711789,13296.944940726578,11738.593541095686,7062.6260000143584,4488.7773450548184,5675.6105699588379,11624.240784828706,3018.0086892536797,880.9832814608227,9209.4356850818222,11189.309275522974,4330.1490054348042,35572.771785194222,19219.202426980031,4655.0361819212585,1766.6392327338613,5845.81299243392,1177.7925067892306,1643.9559526828987,1275.9061125300109,3316.4270334605517,"","",{"$f":"IF(BZ67=\"\",\"\",(BZ67/$CF67)*$V67)","v":""},"","","","","","",null,235599.99999999997]
[null,"Pacific Heights",null,"Passive","TM MD","CCW 200 Pac Hts Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",290,200,340,98600,"nominal",{"$f":"IF(M68=\"\",1,VLOOKUP(M68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},98600,"Crown Land",null,{"$f":"IF(P68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},98600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,28132.900790439431,4766.5948732469542,5564.850471798135,4912.671150899977,2955.7509490722232,1878.5799924550302,2375.276749566814,4864.8138428867169,1263.0545702903771,368.69673833632055,3854.203559206569,4682.7924217596146,1812.1930897108305,14887.416375297751,8043.3504214780605,1948.1603036393719,739.34901675534263,2446.5074747622434,492.9131628583113,688.0053350362216,533.9742898788586,1387.944420624832,"","","","","","","","","",null,98599.999999999971]
[null,"Taroomball",null,"Passive","TM MD","CCW 450 Tanby Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",1770,450,493,872610,"nominal",{"$f":"IF(M69=\"\",1,VLOOKUP(M69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},872610,"Crown Land",null,{"$f":"IF(P69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},872610,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,248976.17199538896,42184.36462823554,49248.926675413495,43477.139685464797,26158.395899289175,16625.432933227017,21021.199233666306,43053.60250954744,11178.032947069836,3262.9661342764366,34109.701498978138,41442.712932572584,16037.90884394085,131753.63492138509,71183.651230080839,17241.218687208442,6543.2387982847822,21651.591151645855,4362.2814912960548,6088.8472150705611,4725.6724654278987,12283.308122529763,"","","","","","","","","",null,872609.99999999988]
[null,"Taranganba",null,"Passive","TM MD","CCW 375 Taranganba Res to Lamm localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1850,375,490,906500,"nominal",{"$f":"IF(M70=\"\",1,VLOOKUP(M70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},906500,"Crown Land",null,{"$f":"IF(P70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},906500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,258645.78667883715,43822.700330612206,51161.632380172508,45165.683552645329,27174.322873569679,17271.123358625606,21837.610278725326,44725.697247229298,11612.159918541854,3389.6916156376733,35434.437387634433,43052.244729463389,16660.781296377969,136870.61809540985,73948.247029106104,17910.824698266639,6797.3619035366946,22492.485049411498,4531.7016443312295,6325.3228824577573,4909.2058192209461,12760.361230186716,"","","","","","","","","",null,906500]
[null,"Taroomball",null,"Passive","TM MD","CCW 375 Carige Blv",null,"mPVC (to 450mm) and DICL Trunk Watermains",810,375,490,396900,"nominal",{"$f":"IF(M71=\"\",1,VLOOKUP(M71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},396900,"Crown Land",null,{"$f":"IF(P71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},396900,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,113244.9120053287,19187.23636097075,22400.498501589045,19775.245231158224,11897.946771671048,7561.9513083712109,9561.3320679824392,19582.602578516609,5084.2429913615688,1484.135247927846,15514.537450802101,18849.9017464137,7294.7204594952191,59927.13549042269,32377.340591122131,7842.0367597816103,2976.1422388457959,9848.0610216342229,1984.1504496801599,2769.4656944815047,2149.4360613886306,5586.9689710547236,"","","","","","","","","",null,396899.99999999994]
[null,"Taranganba",null,"Passive","TM MD","CCW 375 Tarang Res to Taranganba Rd local bdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1185,375,490,580650,"nominal",{"$f":"IF(M72=\"\",1,VLOOKUP(M72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},580650,"Crown Land",null,{"$f":"IF(P72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},580650,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,165673.11200779569,28070.21615771647,32771.099659732121,28930.451356694441,17406.255462259498,11062.854691876402,13987.874692048385,28648.62229079282,7438.0591910659978,2171.2348997462932,22697.193678025298,27576.708110494117,10671.905857409673,87671.179698951717,47366.850124049044,11472.609333754577,4353.9858679410718,14407.348531650066,2902.738620828382,4051.6257382229419,3144.5453490685522,8173.5286798763555,"","","","","","","","","",null,580650]
[null,"Taroomball",null,"Passive","TM MD","CCW 375 Taranganba localbdy to Tanby Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",585,375,490,286650,"nominal",{"$f":"IF(M73=\"\",1,VLOOKUP(M73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},286650,"Crown Land",null,{"$f":"IF(P73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},286650,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,81787.9920038485,13857.448482923321,16178.137806703198,14282.121555836495,8592.9615573179799,5461.4092782680973,6905.4064935428732,14142.990751150885,3671.9532715389105,1071.8754568367776,11204.943714468185,13613.817927965451,5268.4092207465474,43280.708965305275,23383.634871365983,5663.6932153978296,2149.4360613886306,7112.4885156247165,1432.9975469912265,2000.1696682366421,1552.3704887806775,4035.0331457617449,"","","","","","","","","",null,286649.99999999994]
[null,"Lammermoor",null,"Passive","TM MD","CCW 375 Scenic Hwy Tarang localbdy to Rosslocalbdy on Buccaneer",null,"mPVC (to 450mm) and DICL Trunk Watermains",2354,375,490,1153460,"nominal",{"$f":"IF(M74=\"\",1,VLOOKUP(M74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1153460,"Crown Land",null,{"$f":"IF(P74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1153460,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,329109.28748215281,55761.425177438454,65099.720336716804,57470.280585366003,34577.489753720554,21976.337506056581,27786.883565469954,56910.427740528517,14775.688890944608,4313.1535476816662,45087.927357022403,54781.072482787473,21199.718471174994,174158.61351167285,94094.147841359867,22790.314237686307,8649.1837410407461,28620.167462872792,5766.2841463544401,8048.5459812462495,6246.6327018627608,16236.697478842987,"","","","","","","","","",null,1153459.9999999998]
[null,"Lammermoor",null,"Passive","TM MD","CCW 375 Buccaneer St to Lamm localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",110,375,490,53900,"nominal",{"$f":"IF(M75=\"\",1,VLOOKUP(M75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},53900,"Crown Land",null,{"$f":"IF(P75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53900,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,15378.938667390317,2605.6740737120772,3042.0430063886356,2685.5271301572898,1615.7705492392781,1026.9316591615225,1298.4525030593436,2659.3657822676878,690.45275191329938,201.54923120007786,2106.9124933188041,2559.8632001302558,990.64105005490637,8138.2529678351802,4396.9227963252279,1064.9679550320704,404.16746453461428,1337.3910029379808,269.45253020347849,376.10027949748826,291.8987243861103,758.72418125434524,"","","","","","","","","",null,53900]
[null,"Lammermoor",null,"Passive","TM MD","CCW 375 Buccaneer localbdy to Lam Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",345,375,490,169050,"nominal",{"$f":"IF(M76=\"\",1,VLOOKUP(M76,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},169050,"Crown Land",null,{"$f":"IF(P76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},169050,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,48233.944002269629,8172.3414130060601,9540.9530654916307,8422.7896354933182,5067.6439953413728,3220.8311128247751,4072.4192141406688,8340.738135294112,2165.5109037280754,632.13167967297147,6608.0437290453392,8028.6618549539835,3107.0105660812969,25524.520671846702,13790.34877029276,3340.12676805513,1267.6161387676539,4194.5445092145765,845.10111745636436,1179.5872402421223,915.50054466552785,2379.6349321159009,"","","","","","","","","",null,169050]
[null,"Rosslyn",null,"Passive","TM MD","CCW 375 Buccaneer to Kemp bch",null,"mPVC (to 450mm) and DICL Trunk Watermains",400,375,490,196000,"nominal",{"$f":"IF(M77=\"\",1,VLOOKUP(M77,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},196000,"Crown Land",null,{"$f":"IF(P77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},196000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,55923.413335964789,9475.1784498621,11061.974568685948,9765.5532005719633,5875.5292699610118,3734.2969424055364,4721.6454656703409,9670.4210264279554,2510.7372796847253,732.90629527301041,7661.4999757047417,9308.5934550191123,3602.3310911087501,29593.647155764291,15988.810168455373,3872.6107455711654,1469.699871034961,4863.2400106835667,979.82738255810364,1367.6373799908665,1061.4499068585831,2758.9970227430736,"","","","","","","","","",null,196000]
[null,"Rosslyn",null,"Passive","TM MD","CCW 200 Breakwater Dve",null,"mPVC (to 450mm) and DICL Trunk Watermains",540,200,340,183600,"nominal",{"$f":"IF(M78=\"\",1,VLOOKUP(M78,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},183600,"Crown Land",null,{"$f":"IF(P78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},183600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,52385.401471852732,8875.7283846667415,10362.135361279286,9147.7324878827167,5503.8121120655187,3498.0455031921251,4422.9291198830333,9058.6188798580242,2351.8947170924262,686.53875414349341,7176.7928343846452,8719.6824405179032,3374.4285118753396,27721.396009175121,14977.273198614319,3627.6088412595204,1376.7188587858104,4555.5656426607293,917.83830325340728,1281.1133824812403,994.29695356752973,2584.4482315083078,"","","","","","","","","",null,183599.99999999994]
[null,"Rosslyn",null,"Passive","TM MD","CCW 375 Scenic Hwy at Kemp",null,"mPVC (to 450mm) and DICL Trunk Watermains",1835,450,{"$f":"IF(H79=TYPE1,VLOOKUP(J79,WaterUnitrates1,2,FALSE),IF(H79=TYPE2,VLOOKUP(J79,Unitrates2,2,FALSE),0))","v":493},904655,"nominal",{"$f":"IF(M79=\"\",1,VLOOKUP(M79,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},904655,"Crown Land",null,{"$f":"IF(P79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},904655,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,258119.36475228178,43733.5079620408,51057.50307874789,45073.757809507289,27119.014957737647,17235.971430774902,21793.164177275521,44634.667008485623,11588.525682414209,3382.7925742357411,35362.317655720268,42964.620469644462,16626.87159809687,136592.04524335687,73797.740117061199,17874.370785891238,6783.5272287302687,22446.706080943582,4522.4782692250064,6312.4489489573334,4899.2141096385276,12734.390059232832,"","","","","","","","","",null,904654.99999999977]
[null,"Mulambin",null,"Passive","TM MD","CCW 375 Scenic H - Mul & Caus",null,"mPVC (to 450mm) and DICL Trunk Watermains",1975,450,493,{"$f":"K80*I80","v":973675},"nominal",{"$f":"IF(M80=\"\",1,VLOOKUP(M80,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L80*N80","v":973675},"Crown Land",null,{"$f":"IF(P80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R80=\"\",0,R80*10000*Q80)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O80+S80)*U80,0)","v":973675},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,277812.39530558937,47070.124373313673,54952.898409006586,48512.627615137273,29188.040622088203,18550.97742549342,23455.857901972289,48040.036698506323,12472.663881617473,3640.8802910711652,38060.260147164867,46242.575164876194,17895.40676089445,147013.23670606531,79428.085412095839,19238.0829984388,7301.0715404590082,24159.261313277151,4867.5174832258244,6794.0526834826887,5272.9961125537284,13705.951153670216,"","","","","","","","","",null,{"$f":"SUM(CH80:DK80)","v":973674.99999999977}]
[null,"Mulambin",null,"Passive","TM MD","CCW 375 Scenic H - Mul & Caus",null,"mPVC (to 450mm) and DICL Trunk Watermains",556,375,490,272440,"nominal",{"$f":"IF(M81=\"\",1,VLOOKUP(M81,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},272440,"Crown Land",null,{"$f":"IF(P81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},272440,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB81=\"\",\"\",(BB81/$CF81)*$V81)","v":77733.544536991059},13170.498045308317,15376.144650473467,13574.118948795029,8166.9856852458061,5190.6727499436956,6563.0871972817731,13441.885226734859,3489.9248187617677,1018.7397504294845,10649.484966229591,12938.944902476565,5007.240216641163,41135.169546512363,22224.446134152968,5382.9289363439202,2042.8828207385957,6759.9036148501582,1361.9600617557639,1901.0159581873045,1475.4153705334304,3835.0058616128722,"","","","","","","","","",null,272439.99999999988]
[null,"Kinka Beach",null,"Passive","TM MD","CCW 450 Scenic H - Caus to Kinka PS",null,"mPVC (to 450mm) and DICL Trunk Watermains",1920,450,493,946560,"nominal",{"$f":"IF(M82=\"\",1,VLOOKUP(M82,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},946560,"Crown Land",null,{"$f":"IF(P82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},946560,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BB82:CE82)","v":19203.920852306186},null,270075.84758821852,45759.31078317076,53422.564529262097,47161.64304863978,28375.209111093343,18034.367927568288,22802.656795841416,46702.212891712479,12125.323874787618,3539.4886880286772,37000.354168383063,44954.807248892299,17397.053661223974,142919.1972028584,77216.164046189384,18702.338914937973,7097.7505608512893,23486.471757717536,4731.9663634397884,6604.8512163477271,5126.1531828370426,13324.266437998387,"","","","","","","","",{"$f":"IF(SUM(CH82:DK82)=V82,\"\",\"ERROR\")","v":""},null,946559.99999999977]
[null,"Kinka Beach",null,"Passive","TM MD","CCW 450 Scenic H - Kinka PS to Sunflower",null,"mPVC (to 450mm) and DICL Trunk Watermains",560,450,493,276080,"nominal",{"$f":"IF(M83=\"\",1,VLOOKUP(M83,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},276080,"Crown Land",null,{"$f":"IF(P83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},276080,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,78772.12221323041,13346.465645091472,15581.581321034779,13755.479222519936,8276.1026574022253,5260.0239788740846,6650.77489878708,13621.478760082806,3536.5527968130555,1032.3508673416975,10791.769965778392,13111.81878092692,5074.1406511903251,41684.765850833704,22521.381180138567,5454.848850190242,2070.1772469149591,6850.2209293342812,1380.1568560032717,1926.4149381014204,1495.1280116608041,3886.2443777495291,"","","","","","","","","",null,276080]
[null,"Kinka Beach",null,"Passive","TM MD","CCW 375 Scenic H - Sunflower to EP localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1265,375,490,619850,"nominal",{"$f":"IF(M84=\"\",1,VLOOKUP(M84,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},619850,"Crown Land",null,{"$f":"IF(P84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},619850,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(W84=\"y\",BB$14,IF(AND(W84>0,W84<=1),W84*BB$14,\"\"))","v":5479.3306300748573},{"$f":"IF(X84=\"y\",BC$14,IF(AND(X84>0,X84<=1),X84*BC$14,\"\"))","v":928.37029088076008},{"$f":"IF(Y84=\"y\",BD$14,IF(AND(Y84>0,Y84<=1),Y84*BD$14,\"\"))","v":1083.8432861595347},{"$f":"IF(Z84=\"y\",BE$14,IF(AND(Z84>0,Z84<=1),Z84*BE$14,\"\"))","v":956.82097317739454},{"$f":"IF(AA84=\"y\",BF$14,IF(AND(AA84>0,AA84<=1),AA84*BF$14,\"\"))","v":575.67958707010007},{"$f":"IF(AB84=\"y\",BG$14,IF(AND(AB84>0,AB84<=1),AB84*BG$14,\"\"))","v":365.88338224982101},{"$f":"IF(AC84=\"y\",BH$14,IF(AND(AC84>0,AC84<=1),AC84*BH$14,\"\"))","v":462.62298885399798},{"$f":"IF(AD84=\"y\",BI$14,IF(AND(AD84>0,AD84<=1),AD84*BI$14,\"\"))","v":947.5},{"$f":"IF(AE84=\"y\",BJ$14,IF(AND(AE84>0,AE84<=1),AE84*BJ$14,\"\"))","v":246},{"$f":"IF(AF84=\"y\",BK$14,IF(AND(AF84>0,AF84<=1),AF84*BK$14,\"\"))","v":71.809563707039999},{"$f":"IF(AG84=\"y\",BL$14,IF(AND(AG84>0,AG84<=1),AG84*BL$14,\"\"))","v":750.66754664989605},{"$f":"IF(AH84=\"y\",BM$14,IF(AND(AH84>0,AH84<=1),AH84*BM$14,\"\"))","v":912.04842834940007},{"$f":"IF(AI84=\"y\",BN$14,IF(AND(AI84>0,AI84<=1),AI84*BN$14,\"\"))","v":352.95347529313381},{"$f":"IF(AJ84=\"y\",BO$14,IF(AND(AJ84>0,AJ84<=1),AJ84*BO$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AK84=\"y\",BP$14,IF(AND(AK84>0,AK84<=1),AK84*BP$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AL84=\"y\",BQ$14,IF(AND(AL84>0,AL84<=1),AL84*BQ$14,\"\"))","v":379.43525637621997},{"$f":"IF(AM84=\"y\",BR$14,IF(AND(AM84>0,AM84<=1),AM84*BR$14,\"\"))","v":144},{"$f":"IF(AN84=\"y\",BS$14,IF(AND(AN84>0,AN84<=1),AN84*BS$14,\"\"))","v":476.49630740273426},{"$f":"IF(AO84=\"y\",BT$14,IF(AND(AO84>0,AO84<=1),AO84*BT$14,\"\"))","v":96.002691344735496},{"$f":"IF(AP84=\"y\",BU$14,IF(AND(AP84>0,AP84<=1),AP84*BU$14,\"\"))","v":134},{"$f":"IF(AQ84=\"y\",BV$14,IF(AND(AQ84>0,AQ84<=1),AQ84*BV$14,\"\"))","v":104},{"$f":"IF(AR84=\"y\",BW$14,IF(AND(AR84>0,AR84<=1),AR84*BW$14,\"\"))","v":270.32428804339997},{"$f":"IF(AS84=\"y\",BX$14,IF(AND(AS84>0,AS84<=1),AS84*BX$14,\"\"))","v":""},{"$f":"IF(AT84=\"y\",BY$14,IF(AND(AT84>0,AT84<=1),AT84*BY$14,\"\"))","v":""},{"$f":"IF(AU84=\"y\",BZ$14,IF(AND(AU84>0,AU84<=1),AU84*BZ$14,\"\"))","v":""},{"$f":"IF(AV84=\"y\",CA$14,IF(AND(AV84>0,AV84<=1),AV84*CA$14,\"\"))","v":""},{"$f":"IF(AW84=\"y\",CB$14,IF(AND(AW84>0,AW84<=1),AW84*CB$14,\"\"))","v":""},{"$f":"IF(AX84=\"y\",CC$14,IF(AND(AX84>0,AX84<=1),AX84*CC$14,\"\"))","v":""},{"$f":"IF(AY84=\"y\",CD$14,IF(AND(AY84>0,AY84<=1),AY84*CD$14,\"\"))","v":""},{"$f":"IF(AZ84=\"y\",CE$14,IF(AND(AZ84>0,AZ84<=1),AZ84*CE$14,\"\"))","v":""},19203.920852306186,null,176857.79467498863,29965.251847688887,34983.49457346931,30883.561996808832,18581.361316251699,11809.714080357509,14932.203785182452,30582.706496078412,7940.2066470029431,2317.8161588008952,24229.493673166246,29438.426801497939,11392.372075631423,93589.90913010457,50564.612157740121,12247.13148286881,4647.9258421480645,15379.99653378678,3098.7040973400026,4325.1532142211154,3356.8353304402685,8725.3280844249693,"","","","","","","","","",null,619849.99999999988]
[null,"Kinka Beach",null,"Passive","TM MD","CCW 375 Kinka Bch Rd to Tanby localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",1180,375,490,578200,"nominal",{"$f":"IF(M85=\"\",1,VLOOKUP(M85,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},578200,"Crown Land",null,{"$f":"IF(P85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},578200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,164974.06934109612,27951.776427093191,32632.824977623546,28808.38194168729,17332.811346384984,11016.175980096332,13928.854123727504,28527.742027962471,7406.6749750699391,2162.0735710553809,22601.424928328986,27460.35069230638,10626.876718770813,87301.259109504666,47166.989996943354,11424.201699434938,4335.6146195531346,14346.558031516523,2890.4907785464056,4034.5302709730558,3131.2772252328195,8139.0412170920672,"","","","","","","","","",null,578199.99999999988]
[null,"Tanby",null,"Passive","TM MD","CCW 375 Kinka Bch Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",2630,375,490,1288700,"nominal",{"$f":"IF(M86=\"\",1,VLOOKUP(M86,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1288700,"Crown Land",null,{"$f":"IF(P86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1288700,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,367696.44268396852,62299.298307843303,72732.482789110101,64208.512293760657,38631.604949993649,24553.002396316402,31044.818936782489,63583.018248763809,16508.097613927068,4818.8588914200436,50374.362340258675,61204.001966750657,23685.326924040033,194578.23004915021,105126.42685759408,25462.415652130414,9663.2766520548685,31975.803070244452,6442.3650403195315,8992.2157734399461,6979.0331375951828,18140.405424535707,"","","","","","","","","",null,1288700]
[null,"Tanby",null,"Passive","TM MD","CCW 375 Tanby Hts Est",null,"mPVC (to 450mm) and DICL Trunk Watermains",1082,375,490,530180,"nominal",{"$f":"IF(M87=\"\",1,VLOOKUP(M87,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},530180,"Crown Land",null,{"$f":"IF(P87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},530180,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,151272.83307378474,25630.357706876977,29922.641208295488,26415.821407547159,15893.306675244536,10101.273229206976,12772.050984638272,26158.48887648762,6791.5443415471818,1982.5115287134931,20724.357434281326,25179.745295826699,9744.3056014491704,80050.815556342408,43249.731505671785,10475.412066770003,3975.5381511495693,13155.064228899048,2650.4330698196704,3699.4591128752936,2871.2219980524669,7463.086946520014,"","","","","","","","","",null,530179.99999999977]
[null,"Tanby",null,"Passive","TM MD","CCW 375 Tanby Hts Est to Res Inlet",null,"mPVC (to 450mm) and DICL Trunk Watermains",210,375,490,102900,"nominal",{"$f":"IF(M88=\"\",1,VLOOKUP(M88,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},102900,"Crown Land",null,{"$f":"IF(P88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102900,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,29359.792001381513,4974.4686861776017,5807.5366485601226,5126.9154303002806,3084.6528667295311,1960.5058947629066,2478.8638694769288,5076.9710388746771,1318.1370718344806,384.77580501833046,4022.2874872449893,4887.0115638850339,1891.2238228320939,15536.664756776254,8394.1253384390711,2033.1206414248618,771.59243229335448,2553.2010056088725,514.40937584300445,718.00962449520489,557.26120110075601,1448.4734369401135,"","","","","","","","","",null,102900]
[null,"Tanby",null,"Passive","TM MD","CCW 300 Kinka West Res Outlet",null,"mPVC (to 450mm) and DICL Trunk Watermains",210,300,380,79800,"nominal",{"$f":"IF(M89=\"\",1,VLOOKUP(M89,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},79800,"Crown Land",null,{"$f":"IF(P89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,22768.818286785663,3857.751226015283,4503.8039315364213,3975.9752316614422,2392.1797741984119,1520.3923265508256,1922.3842253086386,3937.2428464742393,1022.2287495859238,298.39756307543996,3119.3249901083591,3789.9273352577811,1466.6633728085626,12048.842056275462,6509.7298542996878,1576.7058035539744,598.37780463566264,1980.0334329211664,398.92972004151363,556.82379042485275,432.16174779242306,1123.3059306882515,"","","","","","","","","",null,79800]
[null,"Tanby",null,"Passive","TM MH","CCW 200 Tanby Hts HZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",270,200,340,91800,"nominal",{"$f":"IF(M90=\"\",1,VLOOKUP(M90,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},91800,"Crown Land",null,{"$f":"IF(P90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},91800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,26192.700735926366,4437.8641923333707,5181.0676806396432,4573.8662439413583,2751.9060560327594,1749.0227515960626,2211.4645599415167,4529.3094399290121,1175.9473585462131,343.2693770717467,3588.3964171923226,4359.8412202589516,1687.2142559376698,13860.698004587561,7488.6365993071595,1813.8044206297602,688.35942939290521,2277.7828213303646,458.91915162670364,640.55669124062013,497.14847678376486,1292.2241157541539,"","","","","","","","","",null,91799.999999999971]
[null,"Emu Park",null,"Passive","TM MD","CCW 375 Scenic H-Kink to EP Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",2735,375,490,1340150,"nominal",{"$f":"IF(M91=\"\",1,VLOOKUP(M91,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1340150,"Crown Land",null,{"$f":"IF(P91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1340150,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,382376.33868465922,64786.532650932102,75636.251113390172,66771.970008910794,40173.931383358416,25533.255343697856,32284.250871520955,66121.503768201146,17167.166149844306,5011.2467939292083,52385.50608388117,63647.507748693177,24630.93883545608,202346.56242753836,109323.48952681362,26478.975972842843,10049.072868201545,33252.40357304889,6699.5697282410338,9351.2205856875498,7257.6637381455612,18864.642143005767,"","","","","","","","","",null,1340150]
[null,"Emu Park",null,"Passive","TM MD","CCW 375 Fountain St-Res to Hill",null,"mPVC (to 450mm) and DICL Trunk Watermains",2136,375,490,1046640,"nominal",{"$f":"IF(M92=\"\",1,VLOOKUP(M92,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1046640,"Crown Land",null,{"$f":"IF(P92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1046640,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,298631.02721405198,50597.452922263612,59070.944196782963,52148.054091054284,31375.326301591802,19941.145672445564,25213.586786679618,51640.04828112528,13407.337073516432,3913.7196167578754,40912.40987026332,49707.889049802056,19236.448026520728,158030.07581178131,85380.246299551698,20679.741381350024,7848.1973113266913,25969.701657050246,5232.2782228602737,7303.1836091512268,5668.1425026248335,14733.044101448013,"","","","","","","","","",null,1046640]
[null,"Emu Park",null,"Passive","TM MD","CCW 375 Hill St - Fountain to Hartley",null,"mPVC (to 450mm) and DICL Trunk Watermains",370,375,490,181300,"nominal",{"$f":"IF(M93=\"\",1,VLOOKUP(M93,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},181300,"Crown Land",null,{"$f":"IF(P93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},181300,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,51729.157335767428,8764.5400661224412,10232.326476034501,9033.1367105290665,5434.8645747139353,3454.224671725121,4367.5220557450648,8945.13944944586,2322.4319837083708,677.93832312753466,7086.887477526886,8610.4489458926782,3332.156259275594,27374.123619081969,14789.649405821219,3582.164939653328,1359.472380707339,4498.4970098822996,906.34032886624584,1265.0645764915514,981.84116384418928,2552.0722460373431,"","","","","","","","","",null,181299.99999999997]
[null,"Emu Park",null,"Passive","TM MD","CCW 300 Hartley St to Svendsen Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",635,300,380,241300,"nominal",{"$f":"IF(M94=\"\",1,VLOOKUP(M94,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},241300,"Crown Land",null,{"$f":"IF(P94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},241300,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,68848.569581470932,11665.104897712879,13618.645221550609,12022.591771928646,7233.4959838856739,4597.3767969513056,5812.9237289094553,11905.472416719724,3091.0250285098173,902.29739310906837,9432.2446129467044,11460.01837089853,4434.9106749211296,36433.403360642471,19684.183130858579,4767.6580250322559,1809.3805044935514,5987.2439519282889,1206.287486792196,1683.7290805703881,1306.7748088008984,3396.6631713668553,"","","","","","","","","",null,241299.99999999991]
[null,"Emu Park",null,"Passive","TM MD","CCW 300 Fountain - Hill to Hartley",null,"mPVC (to 450mm) and DICL Trunk Watermains",780,300,380,296400,"nominal",{"$f":"IF(M95=\"\",1,VLOOKUP(M95,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},296400,"Crown Land",null,{"$f":"IF(P95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,84569.896493775319,14328.790268056766,16728.414602849567,14767.908003313927,8885.2391613083873,5647.171498617352,7140.2842654320866,14624.044858332889,3796.8496413191456,1108.3338057087769,11586.064248973906,14076.872959528902,5447.6068132889468,44752.841923308857,24178.996601684554,5856.3358417719055,2222.5461315038901,7354.4098937071894,1481.7389601541934,2068.2026501494533,1605.1722060861428,4172.2791711277905,{"$f":"IF(BX95=\"\",\"\",(BX95/$CF95)*$V95)","v":""},"","","","","","","","",null,296399.99999999994]
[null,"Emu Park",null,"Passive","TM MD","CCW 375 Hartley St",null,"mPVC (to 450mm) and DICL Trunk Watermains",860,375,490,421400,"nominal",{"$f":"IF(M96=\"\",1,VLOOKUP(M96,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},421400,"Crown Land",null,{"$f":"IF(P96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},421400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,120235.3386723243,20371.633667203514,23783.245322674789,20995.93938122972,12632.387930416175,8028.7384261719035,10151.537751191232,20791.405206820105,5398.0851513221587,1575.7485348369723,16472.224947765193,20013.475928291089,7745.0118458838133,63626.341384893225,34375.941862179054,8326.1131029780063,{"$f":"IF(BR96=\"\",\"\",(BR96/$CF96)*$V96)","v":3159.8547227251661},10455.966022969669,2106.6288724999226,2940.4203669803628,2282.1172997459535,5931.843598897608,"","","","","","","","","",null,421399.99999999994]
[null,"Kinka Beach",null,"Passive","TM MD","CCW 375 Kinka to Albermarle St",null,"mPVC (to 450mm) and DICL Trunk Watermains",3100,375,490,1519000,"nominal",{"$f":"IF(M97=\"\",1,VLOOKUP(M97,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1519000,"Crown Land",null,{"$f":"IF(P97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1519000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,433406.45335372712,73432.632986431272,85730.302907316101,75683.037304432713,45535.351842197837,28940.801303642907,36592.752358945138,74945.762954816659,19458.213917556619,5680.023788365831,59376.62481171175,72141.599276398119,27918.065956092814,229350.76545717326,{"$f":"IF(BP97=\"\",\"\",(BP97/$CF97)*$V97)","v":123913.27880552915},30012.733278176533,11390.174000520947,37690.110082797641,7593.6622148253027,10599.189694929215,8226.2367781540179,21382.22692625882,"","","","","","","","","",null,1518999.9999999998]
[null,"Emu Park",null,"Passive","TM MD","CCW 375 Albermarle St to West EP Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",940,375,490,460600,"nominal",{"$f":"IF(M98=\"\",1,VLOOKUP(M98,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},460600,"Crown Land",null,{"$f":"IF(P98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},460600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB98=\"\",\"\",(BB98/$CF98)*$V98)","v":131420.02133951726},22266.669357175932,25995.640236411979,22949.050021344112,13807.493784408376,8775.5978146530106,11095.866844325301,22725.489412105697,5900.232607259104,1722.3297938915744,18004.524942906144,21875.194619294911,8465.4780641055622,69545.070816046093,37573.703895870123,9100.6352520922392,3453.7946969321583,11428.614025106383,2302.5943490115433,3213.9478429785363,2494.4072811176702,6483.6430034462228,"","","","","","","","","",null,460599.99999999994]
[null,"Emu Park",null,"Passive","TM MD","CCW 375 West EP Res to Rtn Rd",null,"mPVC (to 450mm) and DICL Trunk Watermains",430,450,493,211990,"nominal",{"$f":"IF(M99=\"\",1,VLOOKUP(M99,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},211990,"Crown Land",null,{"$f":"IF(P99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},211990,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,60485.736699444773,10248.178977480951,11964.428514365991,10562.24297443495,6354.8645405052794,4038.9469837783145,5106.8450115686501,10459.349762206441,2715.5673261243105,792.6979874230891,8286.5376522941224,10068.003706783171,3896.2151428782854,32007.945206890163,17293.203406177829,4188.5446528246503,1589.6003860239866,5259.9910707388235,1059.7633001453694,1479.2114703278764,1148.0447232395459,2984.0805043433884,"","","","","","","","","",null,211989.99999999994]
[null,"Emu Park",null,"Passive","TM MD","CCW 450 Rtn Rd-Fountain to West EP Res inlet",null,"mPVC (to 450mm) and DICL Trunk Watermains",3272,450,493,1613096,"nominal",{"$f":"IF(M100=\"\",1,VLOOKUP(M100,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1613096,"Crown Land",null,{"$f":"IF(P100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1613096,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,460254.25693158904,77981.492126320169,91040.953718617486,80371.300028723621,48356.085526821567,30733.568676564293,38859.527622913083,79588.354469626676,20663.57276995057,6031.8786391822041,63054.770228619469,76610.484019987285,29647.478947669188,243558.13189987119,131589.21289538106,31871.902567540124,12095.749914117405,40024.8622871103,8064.0593443619728,11255.767281192586,8735.8193824181271,22706.77072142225,"","","","","","","","","",null,1613095.9999999998]
[null,"Emu Park",null,"Passive","TM MD","CCW 300 Hartley St Augm",null,"mPVC (to 450mm) and DICL Trunk Watermains",2810,300,380,1067800,"nominal",{"$f":"IF(M101=\"\",1,VLOOKUP(M101,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1067800,"Crown Land",null,{"$f":"IF(P101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1067800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,304668.47326603677,51620.385452871167,60265.185941034972,53202.335242707864,32009.643645226366,20344.297321941998,25723.331776748928,52684.0590409172,13678.394220649741,3992.8435821046965,41739.539153354708,50712.837200354123,19625.352750438386,161224.98180063831,87106.385193248207,21097.825276126991,8006.8649096486288,26494.7330786118,5338.0595872221584,7450.8326242563635,5782.7357680795658,15030.903167780887,"","","","","","","","","",null,1067799.9999999998]
[null,"Zilzie",null,"Passive","TM MD","CCW 150 Monte Carlo to Coorooman Bdy to KS",null,"mPVC (to 450mm) and DICL Trunk Watermains",1080,150,310,334800,"nominal",{"$f":"IF(M102=\"\",1,VLOOKUP(M102,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},334800,"Crown Land",null,{"$f":"IF(P102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},334800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,95526.320331025563,16185.151760274646,18895.658599979874,16681.159242609658,10036.363263178298,6378.7888587621101,8065.3413362572965,16518.657957388161,4288.7491899920715,1251.9236104969586,13087.092815642589,15900.597391532645,6153.36963930209,50550.780957907577,27311.498185708464,6615.0514164144197,2510.4873307270659,8307.2079366166236,1673.7051412268015,2336.1479327599086,1813.1297388584367,4712.8173633386787,"","","","","","","","","",null,334799.99999999988]
[null,"Zilzie",null,"Passive","TM MD","CCW 150 EP Bdy -Coorooman Creek Bdy to KS",null,"mPVC (to 450mm) and DICL Trunk Watermains",2300,150,310,713000,"nominal",{"$f":"IF(M103=\"\",1,VLOOKUP(M103,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},713000,"Crown Land",null,{"$f":"IF(P103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},713000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,203435.68218644333,34468.378748733041,40240.754425883068,35524.690979631683,21373.736578990822,13584.45775477116,17176.189882770166,35178.623427771083,9133.4473490571891,2666.1336149472268,27870.660625905515,33862.383333819525,13104.398305921117,107654.44092887724,58163.375765860619,14087.609497919597,5346.4082043261587,17691.276161313181,3564.3720600200404,4975.129856803509,3861.2948142355594,10036.555495999039,"","","","","","","","","",null,712999.99999999977]
[null,"Keppel Sands",null,"Passive","TM MD","CCW 150 Coorooman bdy to KS Res",null,"mPVC (to 450mm) and DICL Trunk Watermains",3180,150,310,985800,"nominal",{"$f":"IF(M104=\"\",1,VLOOKUP(M104,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},985800,"Crown Land",null,{"$f":"IF(P104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},985800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,281271.94319690863,47656.280183030904,55637.216988829627,49116.746658795106,29551.514052691658,18781.989417466215,23747.949490090927,48638.270652309584,12627.983726087765,3686.2195197966003,38534.217734947626,46818.425652846126,18118.255049056152,148843.96615383896,80417.189102363816,19477.651392775791,7391.990473807472,24460.112257815614,4928.1318047233599,6878.6578020152865,5338.6597866387301,13876.628903163888,"","","","","","","","","",null,985799.99999999977]
[null,"Woodbury",null,"Active","TWTP MD","CCW TMD Woodbury WTP",null,"Res, BPS and WTP",1,"WTP",10200000,10200000,"nominal",{"$f":"IF(M105=\"\",1,VLOOKUP(M105,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10200000,"Rural Grazing unFlooded m2",2,{"$f":"IF(P105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P105,Landcost2,2,FALSE),\"Error\")))","v":0.7},14000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10214000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,2914294.6112935939,493772.81983107899,576464.32777835848,508904.89995225525,306187.02022133558,194602.59678433748,246055.54482835133,503947.34879558743,130840.15599336624,38193.392346523106,399257.96301963384,485091.70178349596,187725.56002339171,1542191.3880049821,833212.79112552642,201810.43956767287,76589.359605872916,253434.35443429567,51061.004517594236,71270.654077687301,55314.53749313044,143777.52852192731,"","","","","","","","","",null,10214000]
[null,"Emu Park",null,"Active","TRES MD","CCW MD Emu Park",null,"Res, BPS and WTP",1,"2ML Reservoir",1020000,{"$f":"K106*I106","v":1020000},"nominal",{"$f":"IF(M106=\"\",1,VLOOKUP(M106,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1020000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P106,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1032500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,294596.5523948145,49913.886476952131,58272.901745756331,51443.539181584449,30951.448832830327,19671.742821600594,24872.953792370543,50942.396478504408,13226.205312624892,3860.8456625988943,40359.687372016051,49036.340521975675,18976.565569233597,155895.1055526869,84226.767851684548,20400.36017756239,7742.1689634877412,25618.853627708075,5161.5906759757245,7204.5183410233149,5591.566473630035,14534.002173378691,"","","","","","","","","",null,1032499.9999999998]
[null,"Woodbury",null,"Active","TDam AD","CCW AD Kelly's Offstream Storage",null,"Res, BPS and WTP",1,"KOSS",7225000,7225000,"nominal",{"$f":"IF(M107=\"\",1,VLOOKUP(M107,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7225000,"Rural Grazing Flooded m2",50,{"$f":"IF(P107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P107,Landcost2,2,FALSE),\"Error\")))","v":0.1},50000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7275000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,2075728.7347915503,351693.48583034065,410591.14789382793,362471.42619469913,218084.05836207327,138607.19518367489,175254.95287118229,358940.37228195602,93191.90668217538,27203.537235260974,284374.55266965303,345510.29278195935,133708.97289702122,1098437.6686642102,593462.21416077984,143741.03660219503,54551.360009078271,180510.56672307628,36368.592898521449,50763.071119558947,39398.204451000973,102406.64969620337,"","","","","","","","","",null,7274999.9999999991]
[null,"Keppel Sands",null,"Active","TRES MD","CCW MD Keppel Sands Res",null,"Res, BPS and WTP",1,"0.68ML Reservoir",510000,510000,"nominal",{"$f":"IF(M108=\"\",1,VLOOKUP(M108,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},510000,"Crown Land",null,{"$f":"IF(P108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},510000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,145515.00408847982,24654.801068518729,28783.709336886906,25410.368021896433,15288.366977959775,9716.7930644225689,12285.914221897316,25162.830221827844,6533.0408808122947,1907.0520948430374,19935.535651068461,24221.340112549729,9373.4125329870549,77003.877803264229,41603.536662817554,10076.69122572089,3824.2190521828065,12654.349007390914,2549.5508423705755,3558.6482846701119,2761.9359821320272,7179.0228653008544,"","","","","","","","","",null,510000]
[null,"Lammermoor",null,"Active","TRES MD","CCW MD Lammermoor",null,"Res, BPS and WTP",1,"4ML Reservoir",1275000,1275000,"nominal",{"$f":"IF(M109=\"\",1,VLOOKUP(M109,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1275000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P109,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1287500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,367354.05443905439,62241.287011211491,72664.756414199786,64148.723192532663,38595.632321810219,24530.139353811879,31015.9109033192,63523.811589418336,16492.725753031038,4814.371710020413,50327.455197550276,61147.010578250542,23663.271835727122,194397.044454319,105028.53618309333,25438.705790422835,9654.2784895791447,31946.028131403531,6436.3660971610125,8983.8424833583704,6972.5344646960493,18123.513606029119,"","","","","","","","","",null,1287499.9999999998]
[null,"Meikleville Hill",null,"Active","TRES MD","CCW MD Meikleville Hill Res",null,"Res, BPS and WTP",1,"0.45ML Reservoir",425000,425000,"nominal",{"$f":"IF(M110=\"\",1,VLOOKUP(M110,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},425000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P110,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},437500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,124829.04762492141,21149.951897013616,24691.907519388275,21798.109822705275,13115.020691877258,8335.4842464409303,10539.387200157011,21585.761219705259,5604.3242850105471,1635.951551948684,17101.562445769512,20778.110390667662,8040.9176140820318,66057.248115545299,35689.308411730744,8644.2204142213523,3280.5800692744665,10855.446452418677,2187.1146932100528,3052.7620089081843,2369.3078278093371,6158.4754971943603,"","","","","","","","","",null,437500]
[null,"Pacific Heights",null,"Active","TRES MD","CCW MD Pacific Hts Res",null,"Res, BPS and WTP",1,"4ML Reservoir",1275000,1275000,"nominal",{"$f":"IF(M111=\"\",1,VLOOKUP(M111,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1275000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P111,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1287500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,367354.05443905439,62241.287011211491,72664.756414199786,64148.723192532663,38595.632321810219,24530.139353811879,31015.9109033192,63523.811589418336,16492.725753031038,4814.371710020413,50327.455197550276,61147.010578250542,23663.271835727122,194397.044454319,105028.53618309333,25438.705790422835,9654.2784895791447,31946.028131403531,6436.3660971610125,8983.8424833583704,6972.5344646960493,18123.513606029119,"","","","","","","","","",null,1287499.9999999998]
[null,"Zilzie",null,"Active","TRES MD","CCW MD Seaspray Tank",null,"Res, BPS and WTP",1,"1ML Reservoir",680000,680000,"nominal",{"$f":"IF(M112=\"\",1,VLOOKUP(M112,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},680000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P112,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},692500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,197586.54966916132,33477.352431272979,39083.76218783173,34503.293833653493,20759.204180857145,13193.880778652214,16682.344311105666,34167.176330619179,8870.8447254166949,2589.4775993702024,27069.330271303741,32888.780446942525,12727.623880575558,104559.18701717741,56491.076743139522,13682.566027081797,5192.6895953658695,17182.620956114133,3461.8901143953408,4832.0861512432402,3750.2758188753505,9747.9869298447884,"","","","","","","","","",null,692500]
[null,"Yeppoon",null,"Active","TRES MD","CCW MD St Faith's Res No. 1",null,"Res, BPS and WTP",1,"2ML Reservoir",1020000,1020000,"nominal",{"$f":"IF(M113=\"\",1,VLOOKUP(M113,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1020000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P113,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1032500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,294596.5523948145,49913.886476952131,58272.901745756331,51443.539181584449,30951.448832830327,19671.742821600594,24872.953792370543,50942.396478504408,13226.205312624892,3860.8456625988943,40359.687372016051,49036.340521975675,18976.565569233597,155895.1055526869,84226.767851684548,20400.36017756239,7742.1689634877412,25618.853627708075,5161.5906759757245,7204.5183410233149,5591.566473630035,14534.002173378691,"","","","","","","","","",null,1032499.9999999998]
[null,"Yeppoon",null,"Active","TRES MD","CCW MD St Faith's Res No. 2",null,"Res, BPS and WTP",1,"2ML Reservoir",1020000,1020000,"nominal",{"$f":"IF(M114=\"\",1,VLOOKUP(M114,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1020000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P114,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1032500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,294596.5523948145,49913.886476952131,58272.901745756331,51443.539181584449,30951.448832830327,19671.742821600594,24872.953792370543,50942.396478504408,13226.205312624892,3860.8456625988943,40359.687372016051,49036.340521975675,18976.565569233597,155895.1055526869,84226.767851684548,20400.36017756239,7742.1689634877412,25618.853627708075,5161.5906759757245,7204.5183410233149,5591.566473630035,14534.002173378691,"","","","","","","","","",null,1032499.9999999998]
[null,"Yeppoon",null,"Active","TRES MD","CCW MD St Faith's Res No. 3",null,"Res, BPS and WTP",1,"2ML Reservoir",1020000,1020000,"nominal",{"$f":"IF(M115=\"\",1,VLOOKUP(M115,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1020000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P115,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1032500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,294596.5523948145,49913.886476952131,58272.901745756331,51443.539181584449,30951.448832830327,19671.742821600594,24872.953792370543,50942.396478504408,13226.205312624892,3860.8456625988943,40359.687372016051,49036.340521975675,18976.565569233597,155895.1055526869,84226.767851684548,20400.36017756239,7742.1689634877412,25618.853627708075,5161.5906759757245,7204.5183410233149,5591.566473630035,14534.002173378691,"","","","","","","","","",null,1032499.9999999998]
[null,"Taranganba",null,"Active","TRES MD","CCW MD Taranganba Res",null,"Res, BPS and WTP",1,"12ML Reservoir",2975000,2975000,"nominal",{"$f":"IF(M116=\"\",1,VLOOKUP(M116,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2975000,"Water Reservoir  50 x 50 ea",0.5,{"$f":"IF(P116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P116,Landcost2,2,FALSE),\"Error\")))","v":5},25000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3000000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,855970.61228517536,145028.24157952191,169315.93727580534,{"$f":"IF(BE116=\"\",\"\",(BE116/$CF116)*$V116)","v":149472.75306997902},89931.57045858691,57157.606261309229,72270.083658219504,148016.64836369321,38429.652240072326,11217.95349907669,117267.85677099094,142478.47125029252,55137.720782276789,452963.98707802489,244726.68625186797,59274.654268946411,22495.406189310626,74437.347102299493,14997.357896297504,20933.225203941834,16246.682247835453,42229.546266475612,"","","","","","","",{"$f":"IF(CE116=\"\",\"\",(CE116/$CF116)*$V116)","v":""},"",null,3000000]
[null,"Byfield",null,"Active","TDam AD","CCW AD Water Park Weir",null,"Res, BPS and WTP",1,"Weir",425000,425000,"nominal",{"$f":"IF(M117=\"\",1,VLOOKUP(M117,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},425000,"Crown Land",null,{"$f":"IF(P117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},425000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB117=\"\",\"\",(BB117/$CF117)*$V117)","v":121262.50340706651},20545.667557098939,23986.424447405752,21175.306684913696,12740.305814966479,8097.3275536854744,10238.261851581095,20969.025184856539,5444.2007340102455,1589.2100790358643,16612.946375890384,20184.450093791442,7811.1771108225448,64169.898169386855,34669.61388568129,8397.2426881007414,3186.8492101523389,10545.290839492429,2124.6257019754798,2965.5402372250933,2301.6133184433561,5982.5190544173793,"","","","","","","","","",null,424999.99999999988]
[null,"Byfield",null,"Active","TRES AD","CCW AD Water Park HL Tank",null,"Res, BPS and WTP",1,"Tank",85000,85000,"nominal",{"$f":"IF(M118=\"\",1,VLOOKUP(M118,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},85000,"Rural Grazing unFlooded m2",0.5,{"$f":"IF(P118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P118,Landcost2,2,FALSE),\"Error\")))","v":0.7},3500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,25251.133062412671,4278.3331265958968,4994.8201496362572,4409.4462155643814,2652.981328528314,1686.1493847086224,2131.967467917475,4366.491126728949,1133.6747410821336,330.92962822276235,3459.4017747442326,4203.1149018836295,1626.5627630771653,13362.437618801734,7219.4372444301043,1748.6023009339192,663.61448258466351,2195.9017395178348,442.42205794077637,617.53014351628406,479.27712631114588,1245.7716148610307,"","","","","","","","","",null,88500]
[null,"Bungundarra",null,"Active","TRES MD","CCW MD Woodbury Hts Res",null,"Res, BPS and WTP",1,"0.3ML Reservoir",382000,382000,"nominal",{"$f":"IF(M119=\"\",1,VLOOKUP(M119,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},382000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P119,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},394500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,112560.13551550056,19071.213767707133,22265.045751768401,19655.667028702243,11826.001515304179,7516.2252233621639,9503.5160010558648,19464.189259825656,5053.49926956951,1475.1608851285848,15420.723165385309,18735.918969413466,7250.6102828693975,59564.764300760275,32181.559242120635,7794.6170363664532,2958.1459138943474,9788.5111439523826,1972.1525633631218,2752.7191143183513,2136.4387155903623,5553.1853340415437,"","","","","","","","","",null,394499.99999999988]
[null,"Woodbury",null,"Active","TRES CWT","CCW Woodbury WTP CWT",null,"Res, BPS and WTP",1,"Tank",85000,85000,"nominal",{"$f":"IF(M120=\"\",1,VLOOKUP(M120,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},85000,"Water Reservoir  50 x 50 ea",0.1,{"$f":"IF(P120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P120,Landcost2,2,FALSE),\"Error\")))","v":5},5000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,25679.118368555261,4350.8472473856582,5079.4781182741599,4484.1825920993706,2697.9471137576074,1714.7281878392769,2168.1025097465849,4440.4994509107964,1152.8895672021697,336.53860497230067,3518.0357031297281,4274.3541375087761,1654.1316234683036,13588.919612340746,7341.8005875560384,1778.2396280683922,674.86218567931883,2233.1204130689848,449.92073688892515,627.99675611825501,487.4004674350636,1266.8863879942685,"","","","","","","","","ERROR",null,89999.999999999942]
[null,"Woodbury",null,"Active","TWTP MD","CCW Woodbury WTP Inlet",null,"Res, BPS and WTP",1,"WTP Inlet",85000,85000,"nominal",{"$f":"IF(M121=\"\",1,VLOOKUP(M121,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},85000,"Rural Grazing Flooded m2",2,{"$f":"IF(P121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P121,Landcost2,2,FALSE),\"Error\")))","v":0.1},2000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,24823.147756270086,4205.8190058061355,4910.1621809983544,4334.7098390293913,2608.0155432990205,1657.5705815779677,2095.8324260883655,4292.4828025471024,1114.4599149620974,325.32065147322402,3400.7678463587372,4131.8756662584829,1598.993902686027,13135.955625262721,7097.0739013041712,1718.9649737994459,652.36677949000818,2158.6830659666853,434.92337899262765,607.06353091431322,471.15378518722815,1224.6568417277929,"","","","","","","","","",null,86999.999999999985]
[null,"Emu Park",null,"Active","TWPS MH","CCW MH Emu Park HZPS Augm",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M122=\"\",1,VLOOKUP(M122,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P122,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,107281.6500730753,18176.872944633415,21220.930805234268,18733.918384770703,11271.423497476226,7163.7533180840901,9057.8504851635098,18551.419928249547,4816.5164140890647,1405.9835052176118,14697.571381964199,17857.301730036663,6910.5943380453573,56771.486380445785,30672.411343567452,7429.0900017079503,2819.4242423935984,9329.4808368215363,1879.6688563359539,2623.6308922273765,2036.2508417287102,5292.7697987316105,"","","","","","","","","",null,375999.99999999994]
[null,"Kinka Beach",null,"Active","TWPS MD","CCW MD Kinka Beach Booster PS",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M123=\"\",1,VLOOKUP(M123,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P123,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,107281.6500730753,18176.872944633415,21220.930805234268,18733.918384770703,11271.423497476226,7163.7533180840901,9057.8504851635098,18551.419928249547,4816.5164140890647,1405.9835052176118,14697.571381964199,17857.301730036663,6910.5943380453573,56771.486380445785,30672.411343567452,7429.0900017079503,2819.4242423935984,9329.4808368215363,1879.6688563359539,2623.6308922273765,2036.2508417287102,5292.7697987316105,"","","","","","","","","",null,375999.99999999994]
[null,"Tanby",null,"Active","TWPS MH","CCW MH Kinka West HZPS",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M124=\"\",1,VLOOKUP(M124,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P124,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,107281.6500730753,18176.872944633415,21220.930805234268,18733.918384770703,11271.423497476226,7163.7533180840901,9057.8504851635098,18551.419928249547,4816.5164140890647,1405.9835052176118,14697.571381964199,17857.301730036663,6910.5943380453573,56771.486380445785,30672.411343567452,7429.0900017079503,2819.4242423935984,9329.4808368215363,1879.6688563359539,2623.6308922273765,2036.2508417287102,5292.7697987316105,"","","","","","","","","",null,375999.99999999994]
[null,"Yeppoon",null,"Active","TWPS MD","CCW MD Meikleville HZPS",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M125=\"\",1,VLOOKUP(M125,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P125,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,107281.6500730753,18176.872944633415,21220.930805234268,18733.918384770703,11271.423497476226,7163.7533180840901,9057.8504851635098,18551.419928249547,4816.5164140890647,1405.9835052176118,14697.571381964199,17857.301730036663,6910.5943380453573,56771.486380445785,30672.411343567452,7429.0900017079503,2819.4242423935984,9329.4808368215363,1879.6688563359539,2623.6308922273765,2036.2508417287102,5292.7697987316105,"","","","","","","","","",null,375999.99999999994]
[null,"Pacific Heights",null,"Active","TWPS MH","CCW MH Pacific Hts HZPS",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M126=\"\",1,VLOOKUP(M126,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P126,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,107281.6500730753,18176.872944633415,21220.930805234268,18733.918384770703,11271.423497476226,7163.7533180840901,9057.8504851635098,18551.419928249547,4816.5164140890647,1405.9835052176118,14697.571381964199,17857.301730036663,6910.5943380453573,56771.486380445785,30672.411343567452,7429.0900017079503,2819.4242423935984,9329.4808368215363,1879.6688563359539,2623.6308922273765,2036.2508417287102,5292.7697987316105,"","","","","","","","","",null,375999.99999999994]
[null,"Byfield",null,"Active","TWPS AD","CCW AD Waterpark LLPS",null,"Res, BPS and WTP",1,"Waterpark LLPS",637000,637000,"nominal",{"$f":"IF(M127=\"\",1,VLOOKUP(M127,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},637000,"Crown Land",0.05,{"$f":"IF(P127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},637000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,181751.09334188557,30794.329962051823,35951.417348229334,31738.047901858878,19095.470127373286,12136.465062817993,15345.347763428606,31428.868335890857,8159.8961589753562,2381.9454596372839,24899.874921040409,30252.928728812112,11707.576046103439,96179.353256233953,51963.633047479962,12585.984923106287,4776.5245808636228,15805.530034721593,3184.4389933138368,4444.8214849703163,3449.7121972903947,8966.7403239149899,"","","","","","","","","",null,636999.99999999988]
[null,"Byfield",null,"Active","TWPS AD","CCW AD Waterpark HLPS",null,"Res, BPS and WTP",1,"Waterpark HLPS",1360000,1360000,"nominal",{"$f":"IF(M128=\"\",1,VLOOKUP(M128,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1360000,"Rural Grazing unFlooded m2",0.05,{"$f":"IF(P128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P128,Landcost2,2,FALSE),\"Error\")))","v":0.7},350,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1360350,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,388139.87414071278,65763.056144234215,76776.31175771392,67778.419879581983,40779.470624446236,25918.116559190672,32770.86943481963,67118.14920051668,17425.925808260796,5086.781014156325,53175.109652805841,64606.862788445149,25002.19948872341,205396.51994053039,110971.31588090952,26878.091978253749,10200.541936542904,33753.615043537706,6800.5519380761034,9492.1709687274251,7367.0580652809867,19148.987754533369,"","","","","","","","","",null,1360349.9999999998]
[null,"Woodbury",null,"Active","TWPS MD","CCW MD Kelly's OSS PS",null,"Res, BPS and WTP",1,"KOSS PS",1105000,1105000,"nominal",{"$f":"IF(M129=\"\",1,VLOOKUP(M129,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1105000,"Rural Grazing unFlooded m2",0.05,{"$f":"IF(P129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P129,Landcost2,2,FALSE),\"Error\")))","v":0.7},350,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1105350,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,315382.37209647289,53435.655609974856,62384.457089270472,55073.235868633768,33135.287135466344,21059.720026979387,26627.912323870973,54536.73408960276,14159.405367854648,4133.2549667348067,43207.341827271615,52496.192732170282,20315.493222229885,166894.58103889826,90169.547549500741,21839.746365393305,8288.4324104514999,27426.44053984225,5525.7765168908154,7712.8468263923687,5986.0900742149734,15559.476321882941,"","","","","","","","","",null,1105350]
[null,"Yeppoon",null,"Active","TWPS MD","CCW MD St Faith's PS to Taranganba Res",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M130=\"\",1,VLOOKUP(M130,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Crown Land",0.05,{"$f":"IF(P130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,97010.002725653205,16436.534045679153,19189.139557924602,16940.245347930955,10192.244651973184,6477.8620429483799,8190.6094812648762,16775.220147885229,4355.3605872081962,1271.3680632286914,13290.357100712306,16147.560075033152,6248.9416886580366,51335.918535509489,27735.691108545034,6717.7941504805931,2549.4793681218712,8436.2326715939416,1699.7005615803839,2372.4321897800746,1841.2906547546847,4786.0152435339032,"","","","","","","","","",null,339999.99999999994]
[null,"Woodbury",null,"Active","TWPS MD","CCW MD Woodbury HLPS",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M131=\"\",1,VLOOKUP(M131,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Rural Grazing unFlooded m2",0.05,{"$f":"IF(P131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P131,Landcost2,2,FALSE),\"Error\")))","v":0.7},350,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340350,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,97109.865963753138,16453.454007196764,19208.893083940115,16957.683835789121,10202.736668526684,6484.5304303455323,8199.0409910250019,16792.488756860992,4359.8440466362053,1272.6768244702505,13304.038350668923,16164.182563345687,6255.3744227493016,51388.76433400192,27764.242555274421,6724.7095268119701,2552.1038321772908,8444.9170287558773,1701.4502533349519,2374.8743993872008,1843.1861010169323,4790.9420239316587,"","","","","","","","","",null,340349.99999999988]
[null,"Yeppoon",null,"Active","TWPS MH","CCW MH Yeppoon West HZ",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M132=\"\",1,VLOOKUP(M132,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Crown Land",0.05,{"$f":"IF(P132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,97010.002725653205,16436.534045679153,19189.139557924602,16940.245347930955,10192.244651973184,6477.8620429483799,8190.6094812648762,16775.220147885229,4355.3605872081962,1271.3680632286914,13290.357100712306,16147.560075033152,6248.9416886580366,51335.918535509489,27735.691108545034,6717.7941504805931,2549.4793681218712,8436.2326715939416,1699.7005615803839,2372.4321897800746,1841.2906547546847,4786.0152435339032,"","","","","","","","","",null,339999.99999999994]
[null,"Ogmore",null,"Passive","TM AD","OGW 100 TAD Rising Main",null,"mPVC (to 450mm) and DICL Trunk Watermains",5500,100,260,1430000,"nominal",{"$f":"IF(M133=\"\",1,VLOOKUP(M133,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1430000,"Crown Land",null,{"$f":"IF(P133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1430000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",1430000,"","","","",null,1430000]
[null,"Marlborough",null,"Passive","TM MD","MARW 150 MD Rising Main",null,"mPVC (to 450mm) and DICL Trunk Watermains",2200,150,310,682000,"nominal",{"$f":"IF(M134=\"\",1,VLOOKUP(M134,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},682000,"Crown Land",null,{"$f":"IF(P134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},682000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",682000,"","","","",null,682000]
[null,"The Caves",null,"Passive","TM MD","CAVW 600 TMD Ramsay Cr to Mt Charlton",null,"mPVC (to 450mm) and DICL Trunk Watermains",5500,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M135=\"\",1,VLOOKUP(M135,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","",null,0]
[null,"Etna Creek",null,"Passive","TM MD","CAVW 600 TMD Etna localbdy to Caves localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",4800,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M136=\"\",1,VLOOKUP(M136,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","",null,0]
[null,"Glendale",null,"Passive","TM MD","CAVW 600 TMD Glenlee localbdy to Etna localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",400,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M137=\"\",1,VLOOKUP(M137,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","",null,0]
[null,"Glenlee",null,"Passive","TM MD","CAVW 600 TMD Ramsay Cr to Glenlee localbdy",null,"mPVC (to 450mm) and DICL Trunk Watermains",5400,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M138=\"\",1,VLOOKUP(M138,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BR138=\"\",\"\",(BR138/$CF138)*$V138)","v":""},"","","","","",0,"","","","","","","","",null,0]
[null,"The Caves",null,"Active","TRES MD","CAVW TMD Caves HZ Tanks",null,"Res, BPS and WTP",1,"0.1ML Reservoir",297000,297000,"nominal",{"$f":"IF(M139=\"\",1,VLOOKUP(M139,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},297000,"Water Reservoir  50 x 50 ea",0.1,{"$f":"IF(P139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P139,Landcost2,2,FALSE),\"Error\")))","v":5},5000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},302000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",302000,"","","","","","","","",null,302000]
[null,"The Caves",null,"Active","TRES MD","CAVW TMD Caves HZ Tanks",null,"Res, BPS and WTP",1,"0.1ML Reservoir",297000,297000,"nominal",{"$f":"IF(M140=\"\",1,VLOOKUP(M140,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},297000,"Water Reservoir  50 x 50 ea",0.1,{"$f":"IF(P140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P140,Landcost2,2,FALSE),\"Error\")))","v":5},5000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},302000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",302000,"","","","","","","","",null,302000]
[null,"The Caves",null,"Active","TRES MD","CAVW MD Mt Charlton",null,"Res, BPS and WTP",1,"9ML Reservoir",1360000,1360000,"nominal",{"$f":"IF(M141=\"\",1,VLOOKUP(M141,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1360000,"Water Reservoir  50 x 50 ea",2,{"$f":"IF(P141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P141,Landcost2,2,FALSE),\"Error\")))","v":5},100000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1460000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",1460000,"","","","","","","","",null,1460000]
[null,"Marlborough",null,"Active","TGW AD","MARW AD Marlborough GWPS",null,"Res, BPS and WTP",1,"Tank",85000,85000,"nominal",{"$f":"IF(M142=\"\",1,VLOOKUP(M142,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},85000,"Water Reservoir  50 x 50 ea",0.1,{"$f":"IF(P142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P142,Landcost2,2,FALSE),\"Error\")))","v":5},5000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",90000,"","","","",null,90000]
[null,"Marlborough",null,"Active","TRES MD","MARW Marlborough Pipe Tank",null,"Res, BPS and WTP",1,"0.1ML Reservoir",{"$f":"IF(H143=TYPE1,VLOOKUP(J143,WaterUnitrates1,2,FALSE),IF(H143=TYPE2,VLOOKUP(J143,Unitrates2,2,FALSE),0))","v":297000},297000,"nominal",{"$f":"IF(M143=\"\",1,VLOOKUP(M143,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},297000,"Water Reservoir  50 x 50 ea",0.1,{"$f":"IF(P143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P143,Landcost2,2,FALSE),\"Error\")))","v":5},5000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},302000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",302000,"","","","",null,302000]
[null,"Marlborough",null,"Active","TRES CWT","MARW RO tank PS",null,"Res, BPS and WTP",1,"Tank",85000,{"$f":"K144*I144","v":85000},"nominal",{"$f":"IF(M144=\"\",1,VLOOKUP(M144,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L144*N144","v":85000},"Water Reservoir  50 x 50 ea",0.1,{"$f":"IF(P144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P144,Landcost2,2,FALSE),\"Error\")))","v":5},{"$f":"IF(R144=\"\",0,R144*10000*Q144)","v":5000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O144+S144)*U144,0)","v":90000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",90000,"","","","",null,{"$f":"SUM(CH144:DK144)","v":90000}]
[null,"Ogmore",null,"Active","TDam AD","OGW AD Montrose Cr PS",null,"Res, BPS and WTP",1,"Montrose Cr Impoundment",8500,8500,"nominal",{"$f":"IF(M145=\"\",1,VLOOKUP(M145,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8500,"Crown Land",null,{"$f":"IF(P145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",8500,"","","","",null,8500]
[null,"Ogmore",null,"Active","TRES AD","OGW AD Town tanks PS",null,"Res, BPS and WTP",3,"Tank",85000,255000,"nominal",{"$f":"IF(M146=\"\",1,VLOOKUP(M146,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},255000,"Crown Land",null,{"$f":"IF(P146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",{"$f":"SUM(BB146:CE146)","v":191.19698281344},null,"","","","","","","","","","","","","","","","","","","","","","","","","","",255000,"","","",{"$f":"IF(SUM(CH146:DK146)=V146,\"\",\"ERROR\")","v":""},null,255000]
[null,"The Caves",null,"Active","TWPS MD","CAVW MD Barmoya Rd PS",null,"Res, BPS and WTP",1,"BPS",340000,340000,"nominal",{"$f":"IF(M147=\"\",1,VLOOKUP(M147,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},340000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P147,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",376000,"","","","","","","","",null,376000]
[null,"Marlborough",null,"Active","TWPS MD","MARW MD Bores",null,"Res, BPS and WTP",2,"Bore",127000,254000,"nominal",{"$f":"IF(M148=\"\",1,VLOOKUP(M148,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},254000,"Crown Land",null,{"$f":"IF(P148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,{"$f":"IF(W148=\"y\",BB$14,IF(AND(W148>0,W148<=1),W148*BB$14,\"\"))","v":""},{"$f":"IF(X148=\"y\",BC$14,IF(AND(X148>0,X148<=1),X148*BC$14,\"\"))","v":""},{"$f":"IF(Y148=\"y\",BD$14,IF(AND(Y148>0,Y148<=1),Y148*BD$14,\"\"))","v":""},{"$f":"IF(Z148=\"y\",BE$14,IF(AND(Z148>0,Z148<=1),Z148*BE$14,\"\"))","v":""},{"$f":"IF(AA148=\"y\",BF$14,IF(AND(AA148>0,AA148<=1),AA148*BF$14,\"\"))","v":""},{"$f":"IF(AB148=\"y\",BG$14,IF(AND(AB148>0,AB148<=1),AB148*BG$14,\"\"))","v":""},{"$f":"IF(AC148=\"y\",BH$14,IF(AND(AC148>0,AC148<=1),AC148*BH$14,\"\"))","v":""},{"$f":"IF(AD148=\"y\",BI$14,IF(AND(AD148>0,AD148<=1),AD148*BI$14,\"\"))","v":""},{"$f":"IF(AE148=\"y\",BJ$14,IF(AND(AE148>0,AE148<=1),AE148*BJ$14,\"\"))","v":""},{"$f":"IF(AF148=\"y\",BK$14,IF(AND(AF148>0,AF148<=1),AF148*BK$14,\"\"))","v":""},{"$f":"IF(AG148=\"y\",BL$14,IF(AND(AG148>0,AG148<=1),AG148*BL$14,\"\"))","v":""},{"$f":"IF(AH148=\"y\",BM$14,IF(AND(AH148>0,AH148<=1),AH148*BM$14,\"\"))","v":""},{"$f":"IF(AI148=\"y\",BN$14,IF(AND(AI148>0,AI148<=1),AI148*BN$14,\"\"))","v":""},{"$f":"IF(AJ148=\"y\",BO$14,IF(AND(AJ148>0,AJ148<=1),AJ148*BO$14,\"\"))","v":""},{"$f":"IF(AK148=\"y\",BP$14,IF(AND(AK148>0,AK148<=1),AK148*BP$14,\"\"))","v":""},{"$f":"IF(AL148=\"y\",BQ$14,IF(AND(AL148>0,AL148<=1),AL148*BQ$14,\"\"))","v":""},{"$f":"IF(AM148=\"y\",BR$14,IF(AND(AM148>0,AM148<=1),AM148*BR$14,\"\"))","v":""},{"$f":"IF(AN148=\"y\",BS$14,IF(AND(AN148>0,AN148<=1),AN148*BS$14,\"\"))","v":""},{"$f":"IF(AO148=\"y\",BT$14,IF(AND(AO148>0,AO148<=1),AO148*BT$14,\"\"))","v":""},{"$f":"IF(AP148=\"y\",BU$14,IF(AND(AP148>0,AP148<=1),AP148*BU$14,\"\"))","v":""},{"$f":"IF(AQ148=\"y\",BV$14,IF(AND(AQ148>0,AQ148<=1),AQ148*BV$14,\"\"))","v":""},{"$f":"IF(AR148=\"y\",BW$14,IF(AND(AR148>0,AR148<=1),AR148*BW$14,\"\"))","v":""},{"$f":"IF(AS148=\"y\",BX$14,IF(AND(AS148>0,AS148<=1),AS148*BX$14,\"\"))","v":""},{"$f":"IF(AT148=\"y\",BY$14,IF(AND(AT148>0,AT148<=1),AT148*BY$14,\"\"))","v":""},{"$f":"IF(AU148=\"y\",BZ$14,IF(AND(AU148>0,AU148<=1),AU148*BZ$14,\"\"))","v":""},{"$f":"IF(AV148=\"y\",CA$14,IF(AND(AV148>0,AV148<=1),AV148*CA$14,\"\"))","v":""},{"$f":"IF(AW148=\"y\",CB$14,IF(AND(AW148>0,AW148<=1),AW148*CB$14,\"\"))","v":191.19698281344},{"$f":"IF(AX148=\"y\",CC$14,IF(AND(AX148>0,AX148<=1),AX148*CC$14,\"\"))","v":""},{"$f":"IF(AY148=\"y\",CD$14,IF(AND(AY148>0,AY148<=1),AY148*CD$14,\"\"))","v":""},{"$f":"IF(AZ148=\"y\",CE$14,IF(AND(AZ148>0,AZ148<=1),AZ148*CE$14,\"\"))","v":""},191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",254000,"","","","",null,254000]
[null,"Marlborough",null,"Active","TWPS MD","MARW MD RO Plant",null,"Res, BPS and WTP",1,"RO WTP",300000,300000,"nominal",{"$f":"IF(M149=\"\",1,VLOOKUP(M149,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},300000,"Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(P149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P149,Landcost2,2,FALSE),\"Error\")))","v":72},36000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},336000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","",{"$f":"IF(BO149=\"\",\"\",(BO149/$CF149)*$V149)","v":""},"","","","","","","","","","","","",336000,"","","","",null,336000]
[null,"Ogmore",null,"Active","TWPS AD","OGW AD Montrose Cr Intake",null,"Res, BPS and WTP",1,"Montrose Cr PS",17000,17000,"nominal",{"$f":"IF(M150=\"\",1,VLOOKUP(M150,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},17000,"Crown Land",null,{"$f":"IF(P150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,{"$f":"IF(BB150=\"\",\"\",(BB150/$CF150)*$V150)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",17000,"","","","",null,17000]
[null,"Ogmore",null,"Active","TWPS AD","OGW AD Pump Bldg",null,"Res, BPS and WTP",1,"Tank",85000,85000,"nominal",{"$f":"IF(M151=\"\",1,VLOOKUP(M151,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},85000,"Crown Land",null,{"$f":"IF(P151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",85000,"","","","",null,85000]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M152=\"\",1,VLOOKUP(M152,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P152,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",191.19698281344,"","","",191.19698281344,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",0,"","","","",null,0]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M153=\"\",1,VLOOKUP(M153,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P153,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Woodbury",null,"Active","TDam AD","CCW AD Kelly's Offstream Storage","Terminal Value","Res, BPS and WTP",-0.8,"KOSS",7225000,-5780000,"nominal",{"$f":"IF(M154=\"\",1,VLOOKUP(M154,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-5780000,"Rural Grazing unFlooded m2",50,{"$f":"IF(P154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P154,Landcost2,2,FALSE),\"Error\")))","v":0.7},350000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-5430000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-1549306.8082361673,-262501.11725893471,-306461.84646920761,-270545.68305666203,-162776.1425300423,-103455.26733296971,-130808.85142137729,-267910.13353828469,-69557.670554530909,-20304.495833328809,-212254.82075549359,-257886.03296302946,-99799.274615920993,-819864.81661122502,-442955.302115881,-107287.12422679301,-40716.685202652232,-134731.59825516207,-27145.217792298481,-37889.137619134715,-29406.494868582173,-76435.478742320862,"","","","","","","","","",null,-5430000]
[null,"Woodbury",null,"Active","TWTP MD","CCW TMD Woodbury WTP","Terminal Value","Res, BPS and WTP",-0.6,"WTP",10200000,-6120000,"nominal",{"$f":"IF(M155=\"\",1,VLOOKUP(M155,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-6120000,"Rural Grazing unFlooded m2",2,{"$f":"IF(P155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P155,Landcost2,2,FALSE),\"Error\")))","v":0.7},14000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-6106000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-1742185.5195377602,-295180.81436152029,-344614.37100202241,-304226.87674843066,-183040.72307337722,-116334.78127718472,-147093.71027236275,-301263.21830290358,-78217.152192627196,-22832.27468845409,-238679.1778145569,-289991.18181809539,-112223.64103219402,-921932.70169947331,-498100.38208463526,-120643.67965539559,-45785.650063976893,-151504.81380221355,-30524.622438264189,-42606.091031756281,-33067.413935094424,-85951.203167700034,"","","","","","","","","",null,-6105999.9999999981]
[null,"Lammermoor",null,"Active","TRES MD","CCW MD Lammermoor","Terminal Value","Res, BPS and WTP",-0.8,"4ML Reservoir",1275000,-1020000,"nominal",{"$f":"IF(M156=\"\",1,VLOOKUP(M156,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-1020000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P156,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1007500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BB156=\"\",\"\",(BB156/$CF156)*$V156)","v":-287463.46395910473},-48705.317797122778,-56861.935601791287,-50197.93290600129,-30202.019079008769,-19195.429436089682,-24270.703095218716,-49708.924408806968,-12905.958210624289,-3767.3627167732552,-39382.455232257795,-47849.019928223242,-18517.084562714623,-152120.40566037002,{"$f":"IF(BP156=\"\",\"\",(BP156/$CF156)*$V156)","v":-82187.378799585655},{"$f":"IF(BQ156=\"\",\"\",(BQ156/$CF156)*$V156)","v":-19906.404725321168},-7554.7072452434859,-24998.542401855579,-5036.6126935065786,-7030.0747976571329,-5456.1774548980729,-14182.089287824727,"","","","","","","","","",null,-1007499.9999999998]
[null,"Pacific Heights",null,"Active","TRES MD","CCW MD Pacific Hts Res","Terminal Value","Res, BPS and WTP",-0.8,"4ML Reservoir",1275000,-1020000,"nominal",{"$f":"IF(M157=\"\",1,VLOOKUP(M157,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-1020000,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P157,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1007500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-287463.46395910473,-48705.317797122778,-56861.935601791287,-50197.93290600129,-30202.019079008769,-19195.429436089682,-24270.703095218716,-49708.924408806968,-12905.958210624289,-3767.3627167732552,-39382.455232257795,-47849.019928223242,-18517.084562714623,-152120.40566037002,-82187.378799585655,-19906.404725321168,{"$f":"IF(BR157=\"\",\"\",(BR157/$CF157)*$V157)","v":-7554.7072452434859},{"$f":"IF(BS157=\"\",\"\",(BS157/$CF157)*$V157)","v":-24998.542401855579},{"$f":"IF(BT157=\"\",\"\",(BT157/$CF157)*$V157)","v":-5036.6126935065786},{"$f":"IF(BU157=\"\",\"\",(BU157/$CF157)*$V157)","v":-7030.0747976571329},{"$f":"IF(BV157=\"\",\"\",(BV157/$CF157)*$V157)","v":-5456.1774548980729},{"$f":"IF(BW157=\"\",\"\",(BW157/$CF157)*$V157)","v":-14182.089287824727},{"$f":"IF(BX157=\"\",\"\",(BX157/$CF157)*$V157)","v":""},{"$f":"IF(BY157=\"\",\"\",(BY157/$CF157)*$V157)","v":""},"","","","","","","",null,-1007499.9999999998]
[null,"Taranganba",null,"Active","TRES MD","CCW MD Taranganba Res","Terminal Value","Res, BPS and WTP",-0.5,"12ML Reservoir",2975000,-1487500,"nominal",{"$f":"IF(M158=\"\",1,VLOOKUP(M158,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-1487500,"Water Reservoir  50 x 50 ea",0.5,{"$f":"IF(P158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P158,Landcost2,2,FALSE),\"Error\")))","v":5},25000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1462500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-417285.673489023,-70701.267770016944,-82541.51942195509,-72867.967121614769,-43841.64059856112,-27864.333052388251,-35231.665783382006,-72158.116077300438,-18734.455467035259,-5468.7523307998863,-57168.080175858086,-69458.254734517599,-26879.638881359933,-220819.94370053711,-119304.25954778562,-28896.393956111373,-10966.510517288931,-36288.206712371,-7311.2119744450338,-10204.947286921644,-7920.257595819784,-20586.903804906862,"","","","","","","","","",null,-1462499.9999999998]
[null,"Zilzie",null,"Active","TRES MD","CCW MD Seaspray Tank","Terminal Value","Res, BPS and WTP",-0.7,"1ML Reservoir",680000,-475999.99999999994,"nominal",{"$f":"IF(M159=\"\",1,VLOOKUP(M159,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-475999.99999999994,"Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(P159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P159,Landcost2,2,FALSE),\"Error\")))","v":5},12500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-463499.99999999994,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-132247.45959805956,-22406.863324036134,-26159.31230911192,-23093.540349311756,-13894.427635851676,-8830.8501673722749,-11165.727925194911,-22868.572172190597,-5937.3812710911734,-1733.1738156073484,-18117.883871118098,-22012.923808170191,-8518.7778608617627,-69982.936003554831,-37810.273025913593,-9157.9340845522183,-3475.5402562484915,-11500.570127305271,-2317.0917949779641,-3234.183294009013,-2510.1124072905773,-6524.4648981704822,"","","","","","","","","",null,-463499.99999999971]
[null,"Ironpot",null,"Passive","TM MD","CCW 600 Boundary Res - Ironpot local bdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-4800,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M160=\"\",1,VLOOKUP(M160,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,{"$f":"SUM(CH160:DK160)","v":0}]
[null,"Mulara",null,"Passive","TM MD","CCW 600 Mulara localbdy -Bond localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-4300,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M161=\"\",1,VLOOKUP(M161,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Bondoola",null,"Passive","TM MD","CCW 600 Bond localbdy -Hidd localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-5200,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M162=\"\",1,VLOOKUP(M162,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Hidden Valley",null,"Passive","TM MD","CCW 600 Hidd localbdy- Valve Fac","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-1700,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M163=\"\",1,VLOOKUP(M163,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CCW 600 Adel localbdy - Neils Rd","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-800,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M164=\"\",1,VLOOKUP(M164,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CCW 600 Tarang localbdy - Taranganba Res","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-300,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M165=\"\",1,VLOOKUP(M165,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CCW 750 Valve Fac - Yep localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-2700,750,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M166=\"\",1,VLOOKUP(M166,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CCW 750 Yep localbdy - Tanby Valve","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-60,750,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M167=\"\",1,VLOOKUP(M167,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CCW 600 Tanby Valve - Taroom localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-240,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M168=\"\",1,VLOOKUP(M168,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CCW 600 Taroom localbdy - Tarang localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-600,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M169=\"\",1,VLOOKUP(M169,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CAVW 600 TMD Ramsay Cr to Mt Charlton","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-4500,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M170=\"\",1,VLOOKUP(M170,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","",null,{"$f":"SUM(CH170:DK170)","v":0}]
[null,null,null,"Passive","TM MD","CAVW 600 TMD Etna localbdy to Caves localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-3500,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M171=\"\",1,VLOOKUP(M171,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","",null,0]
[null,null,null,"Passive","TM MD","CAVW 600 TMD Glenlee localbdy to Etna localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-300,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M172=\"\",1,VLOOKUP(M172,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,{"$f":"IF(BB172=\"\",\"\",(BB172/$CF172)*$V172)","v":""},{"$f":"IF(BC172=\"\",\"\",(BC172/$CF172)*$V172)","v":""},{"$f":"IF(BD172=\"\",\"\",(BD172/$CF172)*$V172)","v":""},"","","","","","","","","","","",{"$f":"IF(BP172=\"\",\"\",(BP172/$CF172)*$V172)","v":""},{"$f":"IF(BQ172=\"\",\"\",(BQ172/$CF172)*$V172)","v":""},{"$f":"IF(BR172=\"\",\"\",(BR172/$CF172)*$V172)","v":""},{"$f":"IF(BS172=\"\",\"\",(BS172/$CF172)*$V172)","v":""},{"$f":"IF(BT172=\"\",\"\",(BT172/$CF172)*$V172)","v":""},{"$f":"IF(BU172=\"\",\"\",(BU172/$CF172)*$V172)","v":""},{"$f":"IF(BV172=\"\",\"\",(BV172/$CF172)*$V172)","v":""},{"$f":"IF(BW172=\"\",\"\",(BW172/$CF172)*$V172)","v":""},{"$f":"IF(BX172=\"\",\"\",(BX172/$CF172)*$V172)","v":0},{"$f":"IF(BY172=\"\",\"\",(BY172/$CF172)*$V172)","v":""},{"$f":"IF(BZ172=\"\",\"\",(BZ172/$CF172)*$V172)","v":""},{"$f":"IF(CA172=\"\",\"\",(CA172/$CF172)*$V172)","v":""},{"$f":"IF(CB172=\"\",\"\",(CB172/$CF172)*$V172)","v":""},{"$f":"IF(CC172=\"\",\"\",(CC172/$CF172)*$V172)","v":""},{"$f":"IF(CD172=\"\",\"\",(CD172/$CF172)*$V172)","v":""},{"$f":"IF(CE172=\"\",\"\",(CE172/$CF172)*$V172)","v":""},"",null,0]
[null,"The Caves",null,"Passive","TM MD","CAVW 600 TMD Ramsay Cr to Glenlee localbdy","Terminal Value","mPVC (to 450mm) and DICL Trunk Watermains",-4000,600,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",{"$f":"IF(M173=\"\",1,VLOOKUP(M173,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(P173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","",null,0]
[null,"The Caves",null,"Active","TRES MD","CAVW MD Mt Charlton","Terminal Value","Res, BPS and WTP",-0.8,"9ML Reservoir",1360000,-1088000,"nominal",{"$f":"IF(M174=\"\",1,VLOOKUP(M174,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},-1088000,"Water Reservoir  50 x 50 ea",2,{"$f":"IF(P174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P174,Landcost2,2,FALSE),\"Error\")))","v":5},100000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-988000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,null,"","","","","","","","","","","","","","","","","","","","","","",-988000,"","","","","","","","",null,-988000]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M175=\"\",1,VLOOKUP(M175,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P175,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB175=\"\",\"\",(BB175/$CF175)*$V175)","v":""},"","","","","","","",{"$f":"IF(BJ175=\"\",\"\",(BJ175/$CF175)*$V175)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BZ175=\"\",\"\",(BZ175/$CF175)*$V175)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M176=\"\",1,VLOOKUP(M176,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P176,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M177=\"\",1,VLOOKUP(M177,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P177,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M178=\"\",1,VLOOKUP(M178,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P178,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M179=\"\",1,VLOOKUP(M179,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P179,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M180=\"\",1,VLOOKUP(M180,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P180,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M181=\"\",1,VLOOKUP(M181,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P181,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M182=\"\",1,VLOOKUP(M182,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P182,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M183=\"\",1,VLOOKUP(M183,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P183,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M184=\"\",1,VLOOKUP(M184,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P184,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M185=\"\",1,VLOOKUP(M185,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P185,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M186=\"\",1,VLOOKUP(M186,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P186,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M187=\"\",1,VLOOKUP(M187,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P187,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M188=\"\",1,VLOOKUP(M188,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P188,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M189=\"\",1,VLOOKUP(M189,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P189,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M190=\"\",1,VLOOKUP(M190,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P190,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M191=\"\",1,VLOOKUP(M191,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P191,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BL191=\"\",\"\",(BL191/$CF191)*$V191)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M192=\"\",1,VLOOKUP(M192,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P192,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M193=\"\",1,VLOOKUP(M193,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P193,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M194=\"\",1,VLOOKUP(M194,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P194,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M195=\"\",1,VLOOKUP(M195,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P195,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M196=\"\",1,VLOOKUP(M196,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P196,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M197=\"\",1,VLOOKUP(M197,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P197,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M198=\"\",1,VLOOKUP(M198,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P198,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M199=\"\",1,VLOOKUP(M199,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P199,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BK199=\"\",\"\",(BK199/$CF199)*$V199)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M200=\"\",1,VLOOKUP(M200,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P200,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB200=\"\",\"\",(BB200/$CF200)*$V200)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M201=\"\",1,VLOOKUP(M201,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P201,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M202=\"\",1,VLOOKUP(M202,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P202,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB202=\"\",\"\",(CB202/$CF202)*$V202)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M203=\"\",1,VLOOKUP(M203,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P203,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M204=\"\",1,VLOOKUP(M204,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P204,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M205=\"\",1,VLOOKUP(M205,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P205,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H206=TYPE1,VLOOKUP(J206,WaterUnitrates1,2,FALSE),IF(H206=TYPE2,VLOOKUP(J206,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M206=\"\",1,VLOOKUP(M206,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P206,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K207*I207","v":0},null,{"$f":"IF(M207=\"\",1,VLOOKUP(M207,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L207*N207","v":0},null,null,{"$f":"IF(P207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P207,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(R207=\"\",0,R207*10000*Q207)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O207+S207)*U207,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M208=\"\",1,VLOOKUP(M208,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P208,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BS208=\"\",\"\",(BS208/$CF208)*$V208)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M209=\"\",1,VLOOKUP(M209,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P209,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB209:CE209)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH209:DK209)=V209,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M210=\"\",1,VLOOKUP(M210,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P210,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M211=\"\",1,VLOOKUP(M211,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P211,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W211=\"y\",BB$14,IF(AND(W211>0,W211<=1),W211*BB$14,\"\"))","v":""},{"$f":"IF(X211=\"y\",BC$14,IF(AND(X211>0,X211<=1),X211*BC$14,\"\"))","v":""},{"$f":"IF(Y211=\"y\",BD$14,IF(AND(Y211>0,Y211<=1),Y211*BD$14,\"\"))","v":""},{"$f":"IF(Z211=\"y\",BE$14,IF(AND(Z211>0,Z211<=1),Z211*BE$14,\"\"))","v":""},{"$f":"IF(AA211=\"y\",BF$14,IF(AND(AA211>0,AA211<=1),AA211*BF$14,\"\"))","v":""},{"$f":"IF(AB211=\"y\",BG$14,IF(AND(AB211>0,AB211<=1),AB211*BG$14,\"\"))","v":""},{"$f":"IF(AC211=\"y\",BH$14,IF(AND(AC211>0,AC211<=1),AC211*BH$14,\"\"))","v":""},{"$f":"IF(AD211=\"y\",BI$14,IF(AND(AD211>0,AD211<=1),AD211*BI$14,\"\"))","v":""},{"$f":"IF(AE211=\"y\",BJ$14,IF(AND(AE211>0,AE211<=1),AE211*BJ$14,\"\"))","v":""},{"$f":"IF(AF211=\"y\",BK$14,IF(AND(AF211>0,AF211<=1),AF211*BK$14,\"\"))","v":""},{"$f":"IF(AG211=\"y\",BL$14,IF(AND(AG211>0,AG211<=1),AG211*BL$14,\"\"))","v":""},{"$f":"IF(AH211=\"y\",BM$14,IF(AND(AH211>0,AH211<=1),AH211*BM$14,\"\"))","v":""},{"$f":"IF(AI211=\"y\",BN$14,IF(AND(AI211>0,AI211<=1),AI211*BN$14,\"\"))","v":""},{"$f":"IF(AJ211=\"y\",BO$14,IF(AND(AJ211>0,AJ211<=1),AJ211*BO$14,\"\"))","v":""},{"$f":"IF(AK211=\"y\",BP$14,IF(AND(AK211>0,AK211<=1),AK211*BP$14,\"\"))","v":""},{"$f":"IF(AL211=\"y\",BQ$14,IF(AND(AL211>0,AL211<=1),AL211*BQ$14,\"\"))","v":""},{"$f":"IF(AM211=\"y\",BR$14,IF(AND(AM211>0,AM211<=1),AM211*BR$14,\"\"))","v":""},{"$f":"IF(AN211=\"y\",BS$14,IF(AND(AN211>0,AN211<=1),AN211*BS$14,\"\"))","v":""},{"$f":"IF(AO211=\"y\",BT$14,IF(AND(AO211>0,AO211<=1),AO211*BT$14,\"\"))","v":""},{"$f":"IF(AP211=\"y\",BU$14,IF(AND(AP211>0,AP211<=1),AP211*BU$14,\"\"))","v":""},{"$f":"IF(AQ211=\"y\",BV$14,IF(AND(AQ211>0,AQ211<=1),AQ211*BV$14,\"\"))","v":""},{"$f":"IF(AR211=\"y\",BW$14,IF(AND(AR211>0,AR211<=1),AR211*BW$14,\"\"))","v":""},{"$f":"IF(AS211=\"y\",BX$14,IF(AND(AS211>0,AS211<=1),AS211*BX$14,\"\"))","v":""},{"$f":"IF(AT211=\"y\",BY$14,IF(AND(AT211>0,AT211<=1),AT211*BY$14,\"\"))","v":""},{"$f":"IF(AU211=\"y\",BZ$14,IF(AND(AU211>0,AU211<=1),AU211*BZ$14,\"\"))","v":""},{"$f":"IF(AV211=\"y\",CA$14,IF(AND(AV211>0,AV211<=1),AV211*CA$14,\"\"))","v":""},{"$f":"IF(AW211=\"y\",CB$14,IF(AND(AW211>0,AW211<=1),AW211*CB$14,\"\"))","v":""},{"$f":"IF(AX211=\"y\",CC$14,IF(AND(AX211>0,AX211<=1),AX211*CC$14,\"\"))","v":""},{"$f":"IF(AY211=\"y\",CD$14,IF(AND(AY211>0,AY211<=1),AY211*CD$14,\"\"))","v":""},{"$f":"IF(AZ211=\"y\",CE$14,IF(AND(AZ211>0,AZ211<=1),AZ211*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M212=\"\",1,VLOOKUP(M212,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P212,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M213=\"\",1,VLOOKUP(M213,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P213,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M214=\"\",1,VLOOKUP(M214,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P214,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M215=\"\",1,VLOOKUP(M215,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P215,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M216=\"\",1,VLOOKUP(M216,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P216,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M217=\"\",1,VLOOKUP(M217,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P217,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M218=\"\",1,VLOOKUP(M218,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P218,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M219=\"\",1,VLOOKUP(M219,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P219,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M220=\"\",1,VLOOKUP(M220,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P220,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M221=\"\",1,VLOOKUP(M221,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P221,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M222=\"\",1,VLOOKUP(M222,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P222,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M223=\"\",1,VLOOKUP(M223,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P223,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M224=\"\",1,VLOOKUP(M224,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P224,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M225=\"\",1,VLOOKUP(M225,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P225,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M226=\"\",1,VLOOKUP(M226,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P226,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M227=\"\",1,VLOOKUP(M227,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P227,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M228=\"\",1,VLOOKUP(M228,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P228,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BE228=\"\",\"\",(BE228/$CF228)*$V228)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M229=\"\",1,VLOOKUP(M229,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P229,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB229=\"\",\"\",(BB229/$CF229)*$V229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M230=\"\",1,VLOOKUP(M230,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P230,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M231=\"\",1,VLOOKUP(M231,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P231,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M232=\"\",1,VLOOKUP(M232,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P232,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M233=\"\",1,VLOOKUP(M233,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P233,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M234=\"\",1,VLOOKUP(M234,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P234,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M235=\"\",1,VLOOKUP(M235,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P235,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M236=\"\",1,VLOOKUP(M236,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P236,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV236=\"\",\"\",(BV236/$CF236)*$V236)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M237=\"\",1,VLOOKUP(M237,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P237,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M238=\"\",1,VLOOKUP(M238,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P238,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU238=\"\",\"\",(BU238/$CF238)*$V238)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M239=\"\",1,VLOOKUP(M239,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P239,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M240=\"\",1,VLOOKUP(M240,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P240,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M241=\"\",1,VLOOKUP(M241,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P241,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M242=\"\",1,VLOOKUP(M242,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P242,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M243=\"\",1,VLOOKUP(M243,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P243,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M244=\"\",1,VLOOKUP(M244,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P244,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M245=\"\",1,VLOOKUP(M245,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P245,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M246=\"\",1,VLOOKUP(M246,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P246,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M247=\"\",1,VLOOKUP(M247,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P247,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M248=\"\",1,VLOOKUP(M248,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P248,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M249=\"\",1,VLOOKUP(M249,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P249,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M250=\"\",1,VLOOKUP(M250,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P250,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BR250=\"\",\"\",(BR250/$CF250)*$V250)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M251=\"\",1,VLOOKUP(M251,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P251,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M252=\"\",1,VLOOKUP(M252,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P252,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M253=\"\",1,VLOOKUP(M253,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P253,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M254=\"\",1,VLOOKUP(M254,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P254,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M255=\"\",1,VLOOKUP(M255,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P255,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M256=\"\",1,VLOOKUP(M256,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P256,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M257=\"\",1,VLOOKUP(M257,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P257,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M258=\"\",1,VLOOKUP(M258,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P258,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M259=\"\",1,VLOOKUP(M259,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P259,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M260=\"\",1,VLOOKUP(M260,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P260,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M261=\"\",1,VLOOKUP(M261,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P261,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M262=\"\",1,VLOOKUP(M262,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P262,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BO262=\"\",\"\",(BO262/$CF262)*$V262)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M263=\"\",1,VLOOKUP(M263,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P263,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB263=\"\",\"\",(BB263/$CF263)*$V263)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M264=\"\",1,VLOOKUP(M264,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P264,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M265=\"\",1,VLOOKUP(M265,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P265,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE265=\"\",\"\",(CE265/$CF265)*$V265)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M266=\"\",1,VLOOKUP(M266,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P266,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M267=\"\",1,VLOOKUP(M267,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P267,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M268=\"\",1,VLOOKUP(M268,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P268,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M269=\"\",1,VLOOKUP(M269,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P269,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H270=TYPE1,VLOOKUP(J270,WaterUnitrates1,2,FALSE),IF(H270=TYPE2,VLOOKUP(J270,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M270=\"\",1,VLOOKUP(M270,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P270,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K271*I271","v":0},null,{"$f":"IF(M271=\"\",1,VLOOKUP(M271,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L271*N271","v":0},null,null,{"$f":"IF(P271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P271,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(R271=\"\",0,R271*10000*Q271)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O271+S271)*U271,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M272=\"\",1,VLOOKUP(M272,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P272,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M273=\"\",1,VLOOKUP(M273,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P273,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB273:CE273)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH273:DK273)=V273,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M274=\"\",1,VLOOKUP(M274,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P274,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY274=\"\",\"\",(BY274/$CF274)*$V274)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M275=\"\",1,VLOOKUP(M275,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P275,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W275=\"y\",BB$14,IF(AND(W275>0,W275<=1),W275*BB$14,\"\"))","v":""},{"$f":"IF(X275=\"y\",BC$14,IF(AND(X275>0,X275<=1),X275*BC$14,\"\"))","v":""},{"$f":"IF(Y275=\"y\",BD$14,IF(AND(Y275>0,Y275<=1),Y275*BD$14,\"\"))","v":""},{"$f":"IF(Z275=\"y\",BE$14,IF(AND(Z275>0,Z275<=1),Z275*BE$14,\"\"))","v":""},{"$f":"IF(AA275=\"y\",BF$14,IF(AND(AA275>0,AA275<=1),AA275*BF$14,\"\"))","v":""},{"$f":"IF(AB275=\"y\",BG$14,IF(AND(AB275>0,AB275<=1),AB275*BG$14,\"\"))","v":""},{"$f":"IF(AC275=\"y\",BH$14,IF(AND(AC275>0,AC275<=1),AC275*BH$14,\"\"))","v":""},{"$f":"IF(AD275=\"y\",BI$14,IF(AND(AD275>0,AD275<=1),AD275*BI$14,\"\"))","v":""},{"$f":"IF(AE275=\"y\",BJ$14,IF(AND(AE275>0,AE275<=1),AE275*BJ$14,\"\"))","v":""},{"$f":"IF(AF275=\"y\",BK$14,IF(AND(AF275>0,AF275<=1),AF275*BK$14,\"\"))","v":""},{"$f":"IF(AG275=\"y\",BL$14,IF(AND(AG275>0,AG275<=1),AG275*BL$14,\"\"))","v":""},{"$f":"IF(AH275=\"y\",BM$14,IF(AND(AH275>0,AH275<=1),AH275*BM$14,\"\"))","v":""},{"$f":"IF(AI275=\"y\",BN$14,IF(AND(AI275>0,AI275<=1),AI275*BN$14,\"\"))","v":""},{"$f":"IF(AJ275=\"y\",BO$14,IF(AND(AJ275>0,AJ275<=1),AJ275*BO$14,\"\"))","v":""},{"$f":"IF(AK275=\"y\",BP$14,IF(AND(AK275>0,AK275<=1),AK275*BP$14,\"\"))","v":""},{"$f":"IF(AL275=\"y\",BQ$14,IF(AND(AL275>0,AL275<=1),AL275*BQ$14,\"\"))","v":""},{"$f":"IF(AM275=\"y\",BR$14,IF(AND(AM275>0,AM275<=1),AM275*BR$14,\"\"))","v":""},{"$f":"IF(AN275=\"y\",BS$14,IF(AND(AN275>0,AN275<=1),AN275*BS$14,\"\"))","v":""},{"$f":"IF(AO275=\"y\",BT$14,IF(AND(AO275>0,AO275<=1),AO275*BT$14,\"\"))","v":""},{"$f":"IF(AP275=\"y\",BU$14,IF(AND(AP275>0,AP275<=1),AP275*BU$14,\"\"))","v":""},{"$f":"IF(AQ275=\"y\",BV$14,IF(AND(AQ275>0,AQ275<=1),AQ275*BV$14,\"\"))","v":""},{"$f":"IF(AR275=\"y\",BW$14,IF(AND(AR275>0,AR275<=1),AR275*BW$14,\"\"))","v":""},{"$f":"IF(AS275=\"y\",BX$14,IF(AND(AS275>0,AS275<=1),AS275*BX$14,\"\"))","v":""},{"$f":"IF(AT275=\"y\",BY$14,IF(AND(AT275>0,AT275<=1),AT275*BY$14,\"\"))","v":""},{"$f":"IF(AU275=\"y\",BZ$14,IF(AND(AU275>0,AU275<=1),AU275*BZ$14,\"\"))","v":""},{"$f":"IF(AV275=\"y\",CA$14,IF(AND(AV275>0,AV275<=1),AV275*CA$14,\"\"))","v":""},{"$f":"IF(AW275=\"y\",CB$14,IF(AND(AW275>0,AW275<=1),AW275*CB$14,\"\"))","v":""},{"$f":"IF(AX275=\"y\",CC$14,IF(AND(AX275>0,AX275<=1),AX275*CC$14,\"\"))","v":""},{"$f":"IF(AY275=\"y\",CD$14,IF(AND(AY275>0,AY275<=1),AY275*CD$14,\"\"))","v":""},{"$f":"IF(AZ275=\"y\",CE$14,IF(AND(AZ275>0,AZ275<=1),AZ275*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M276=\"\",1,VLOOKUP(M276,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P276,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M277=\"\",1,VLOOKUP(M277,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P277,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M278=\"\",1,VLOOKUP(M278,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P278,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M279=\"\",1,VLOOKUP(M279,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P279,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M280=\"\",1,VLOOKUP(M280,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P280,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M281=\"\",1,VLOOKUP(M281,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P281,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M282=\"\",1,VLOOKUP(M282,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P282,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BJ282=\"\",\"\",(BJ282/$CF282)*$V282)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M283=\"\",1,VLOOKUP(M283,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P283,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB283=\"\",\"\",(BB283/$CF283)*$V283)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M284=\"\",1,VLOOKUP(M284,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P284,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M285=\"\",1,VLOOKUP(M285,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P285,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M286=\"\",1,VLOOKUP(M286,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P286,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M287=\"\",1,VLOOKUP(M287,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P287,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M288=\"\",1,VLOOKUP(M288,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P288,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M289=\"\",1,VLOOKUP(M289,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P289,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M290=\"\",1,VLOOKUP(M290,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P290,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M291=\"\",1,VLOOKUP(M291,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P291,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M292=\"\",1,VLOOKUP(M292,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P292,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M293=\"\",1,VLOOKUP(M293,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P293,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M294=\"\",1,VLOOKUP(M294,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P294,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M295=\"\",1,VLOOKUP(M295,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P295,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M296=\"\",1,VLOOKUP(M296,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P296,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M297=\"\",1,VLOOKUP(M297,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P297,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M298=\"\",1,VLOOKUP(M298,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P298,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M299=\"\",1,VLOOKUP(M299,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P299,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M300=\"\",1,VLOOKUP(M300,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P300,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M301=\"\",1,VLOOKUP(M301,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P301,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M302=\"\",1,VLOOKUP(M302,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P302,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M303=\"\",1,VLOOKUP(M303,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P303,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M304=\"\",1,VLOOKUP(M304,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P304,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M305=\"\",1,VLOOKUP(M305,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P305,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M306=\"\",1,VLOOKUP(M306,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P306,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M307=\"\",1,VLOOKUP(M307,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P307,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M308=\"\",1,VLOOKUP(M308,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P308,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M309=\"\",1,VLOOKUP(M309,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P309,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M310=\"\",1,VLOOKUP(M310,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P310,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M311=\"\",1,VLOOKUP(M311,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P311,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M312=\"\",1,VLOOKUP(M312,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P312,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M313=\"\",1,VLOOKUP(M313,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P313,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M314=\"\",1,VLOOKUP(M314,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P314,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BI314=\"\",\"\",(BI314/$CF314)*$V314)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M315=\"\",1,VLOOKUP(M315,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P315,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB315=\"\",\"\",(BB315/$CF315)*$V315)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M316=\"\",1,VLOOKUP(M316,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P316,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB316=\"\",\"\",(CB316/$CF316)*$V316)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M317=\"\",1,VLOOKUP(M317,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P317,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M318=\"\",1,VLOOKUP(M318,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P318,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M319=\"\",1,VLOOKUP(M319,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P319,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M320=\"\",1,VLOOKUP(M320,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P320,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M321=\"\",1,VLOOKUP(M321,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P321,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M322=\"\",1,VLOOKUP(M322,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P322,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BS322=\"\",\"\",(BS322/$CF322)*$V322)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M323=\"\",1,VLOOKUP(M323,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P323,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M324=\"\",1,VLOOKUP(M324,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P324,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M325=\"\",1,VLOOKUP(M325,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P325,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M326=\"\",1,VLOOKUP(M326,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P326,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M327=\"\",1,VLOOKUP(M327,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P327,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M328=\"\",1,VLOOKUP(M328,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P328,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BO328=\"\",\"\",(BO328/$CF328)*$V328)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M329=\"\",1,VLOOKUP(M329,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P329,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M330=\"\",1,VLOOKUP(M330,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P330,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M331=\"\",1,VLOOKUP(M331,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P331,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M332=\"\",1,VLOOKUP(M332,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P332,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M333=\"\",1,VLOOKUP(M333,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P333,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H334=TYPE1,VLOOKUP(J334,WaterUnitrates1,2,FALSE),IF(H334=TYPE2,VLOOKUP(J334,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M334=\"\",1,VLOOKUP(M334,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P334,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K335*I335","v":0},null,{"$f":"IF(M335=\"\",1,VLOOKUP(M335,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L335*N335","v":0},null,null,{"$f":"IF(P335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P335,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(R335=\"\",0,R335*10000*Q335)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O335+S335)*U335,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M336=\"\",1,VLOOKUP(M336,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P336,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M337=\"\",1,VLOOKUP(M337,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P337,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB337:CE337)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH337:DK337)=V337,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M338=\"\",1,VLOOKUP(M338,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P338,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M339=\"\",1,VLOOKUP(M339,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P339,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W339=\"y\",BB$14,IF(AND(W339>0,W339<=1),W339*BB$14,\"\"))","v":""},{"$f":"IF(X339=\"y\",BC$14,IF(AND(X339>0,X339<=1),X339*BC$14,\"\"))","v":""},{"$f":"IF(Y339=\"y\",BD$14,IF(AND(Y339>0,Y339<=1),Y339*BD$14,\"\"))","v":""},{"$f":"IF(Z339=\"y\",BE$14,IF(AND(Z339>0,Z339<=1),Z339*BE$14,\"\"))","v":""},{"$f":"IF(AA339=\"y\",BF$14,IF(AND(AA339>0,AA339<=1),AA339*BF$14,\"\"))","v":""},{"$f":"IF(AB339=\"y\",BG$14,IF(AND(AB339>0,AB339<=1),AB339*BG$14,\"\"))","v":""},{"$f":"IF(AC339=\"y\",BH$14,IF(AND(AC339>0,AC339<=1),AC339*BH$14,\"\"))","v":""},{"$f":"IF(AD339=\"y\",BI$14,IF(AND(AD339>0,AD339<=1),AD339*BI$14,\"\"))","v":""},{"$f":"IF(AE339=\"y\",BJ$14,IF(AND(AE339>0,AE339<=1),AE339*BJ$14,\"\"))","v":""},{"$f":"IF(AF339=\"y\",BK$14,IF(AND(AF339>0,AF339<=1),AF339*BK$14,\"\"))","v":""},{"$f":"IF(AG339=\"y\",BL$14,IF(AND(AG339>0,AG339<=1),AG339*BL$14,\"\"))","v":""},{"$f":"IF(AH339=\"y\",BM$14,IF(AND(AH339>0,AH339<=1),AH339*BM$14,\"\"))","v":""},{"$f":"IF(AI339=\"y\",BN$14,IF(AND(AI339>0,AI339<=1),AI339*BN$14,\"\"))","v":""},{"$f":"IF(AJ339=\"y\",BO$14,IF(AND(AJ339>0,AJ339<=1),AJ339*BO$14,\"\"))","v":""},{"$f":"IF(AK339=\"y\",BP$14,IF(AND(AK339>0,AK339<=1),AK339*BP$14,\"\"))","v":""},{"$f":"IF(AL339=\"y\",BQ$14,IF(AND(AL339>0,AL339<=1),AL339*BQ$14,\"\"))","v":""},{"$f":"IF(AM339=\"y\",BR$14,IF(AND(AM339>0,AM339<=1),AM339*BR$14,\"\"))","v":""},{"$f":"IF(AN339=\"y\",BS$14,IF(AND(AN339>0,AN339<=1),AN339*BS$14,\"\"))","v":""},{"$f":"IF(AO339=\"y\",BT$14,IF(AND(AO339>0,AO339<=1),AO339*BT$14,\"\"))","v":""},{"$f":"IF(AP339=\"y\",BU$14,IF(AND(AP339>0,AP339<=1),AP339*BU$14,\"\"))","v":""},{"$f":"IF(AQ339=\"y\",BV$14,IF(AND(AQ339>0,AQ339<=1),AQ339*BV$14,\"\"))","v":""},{"$f":"IF(AR339=\"y\",BW$14,IF(AND(AR339>0,AR339<=1),AR339*BW$14,\"\"))","v":""},{"$f":"IF(AS339=\"y\",BX$14,IF(AND(AS339>0,AS339<=1),AS339*BX$14,\"\"))","v":""},{"$f":"IF(AT339=\"y\",BY$14,IF(AND(AT339>0,AT339<=1),AT339*BY$14,\"\"))","v":""},{"$f":"IF(AU339=\"y\",BZ$14,IF(AND(AU339>0,AU339<=1),AU339*BZ$14,\"\"))","v":""},{"$f":"IF(AV339=\"y\",CA$14,IF(AND(AV339>0,AV339<=1),AV339*CA$14,\"\"))","v":""},{"$f":"IF(AW339=\"y\",CB$14,IF(AND(AW339>0,AW339<=1),AW339*CB$14,\"\"))","v":""},{"$f":"IF(AX339=\"y\",CC$14,IF(AND(AX339>0,AX339<=1),AX339*CC$14,\"\"))","v":""},{"$f":"IF(AY339=\"y\",CD$14,IF(AND(AY339>0,AY339<=1),AY339*CD$14,\"\"))","v":""},{"$f":"IF(AZ339=\"y\",CE$14,IF(AND(AZ339>0,AZ339<=1),AZ339*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M340=\"\",1,VLOOKUP(M340,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P340,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M341=\"\",1,VLOOKUP(M341,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P341,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M342=\"\",1,VLOOKUP(M342,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P342,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M343=\"\",1,VLOOKUP(M343,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P343,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M344=\"\",1,VLOOKUP(M344,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P344,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M345=\"\",1,VLOOKUP(M345,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P345,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M346=\"\",1,VLOOKUP(M346,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P346,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M347=\"\",1,VLOOKUP(M347,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P347,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M348=\"\",1,VLOOKUP(M348,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P348,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M349=\"\",1,VLOOKUP(M349,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P349,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M350=\"\",1,VLOOKUP(M350,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P350,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV350=\"\",\"\",(BV350/$CF350)*$V350)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M351=\"\",1,VLOOKUP(M351,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P351,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BE351=\"\",\"\",(BE351/$CF351)*$V351)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M352=\"\",1,VLOOKUP(M352,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P352,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB352=\"\",\"\",(BB352/$CF352)*$V352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M353=\"\",1,VLOOKUP(M353,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P353,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M354=\"\",1,VLOOKUP(M354,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P354,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M355=\"\",1,VLOOKUP(M355,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P355,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M356=\"\",1,VLOOKUP(M356,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P356,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M357=\"\",1,VLOOKUP(M357,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P357,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M358=\"\",1,VLOOKUP(M358,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P358,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M359=\"\",1,VLOOKUP(M359,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P359,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M360=\"\",1,VLOOKUP(M360,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P360,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M361=\"\",1,VLOOKUP(M361,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P361,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M362=\"\",1,VLOOKUP(M362,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P362,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M363=\"\",1,VLOOKUP(M363,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P363,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M364=\"\",1,VLOOKUP(M364,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P364,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M365=\"\",1,VLOOKUP(M365,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P365,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M366=\"\",1,VLOOKUP(M366,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P366,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M367=\"\",1,VLOOKUP(M367,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P367,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M368=\"\",1,VLOOKUP(M368,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P368,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M369=\"\",1,VLOOKUP(M369,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P369,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M370=\"\",1,VLOOKUP(M370,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P370,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M371=\"\",1,VLOOKUP(M371,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P371,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M372=\"\",1,VLOOKUP(M372,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P372,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M373=\"\",1,VLOOKUP(M373,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P373,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M374=\"\",1,VLOOKUP(M374,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P374,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BQ374=\"\",\"\",(BQ374/$CF374)*$V374)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M375=\"\",1,VLOOKUP(M375,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P375,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M376=\"\",1,VLOOKUP(M376,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P376,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M377=\"\",1,VLOOKUP(M377,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P377,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M378=\"\",1,VLOOKUP(M378,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P378,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M379=\"\",1,VLOOKUP(M379,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P379,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M380=\"\",1,VLOOKUP(M380,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P380,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M381=\"\",1,VLOOKUP(M381,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P381,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M382=\"\",1,VLOOKUP(M382,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P382,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M383=\"\",1,VLOOKUP(M383,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P383,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M384=\"\",1,VLOOKUP(M384,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P384,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M385=\"\",1,VLOOKUP(M385,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P385,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BH385=\"\",\"\",(BH385/$CF385)*$V385)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M386=\"\",1,VLOOKUP(M386,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P386,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M387=\"\",1,VLOOKUP(M387,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P387,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA387=\"\",\"\",(CA387/$CF387)*$V387)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M388=\"\",1,VLOOKUP(M388,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P388,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M389=\"\",1,VLOOKUP(M389,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P389,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M390=\"\",1,VLOOKUP(M390,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P390,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M391=\"\",1,VLOOKUP(M391,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P391,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M392=\"\",1,VLOOKUP(M392,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P392,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M393=\"\",1,VLOOKUP(M393,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P393,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M394=\"\",1,VLOOKUP(M394,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P394,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M395=\"\",1,VLOOKUP(M395,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P395,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M396=\"\",1,VLOOKUP(M396,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P396,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M397=\"\",1,VLOOKUP(M397,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P397,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H398=TYPE1,VLOOKUP(J398,WaterUnitrates1,2,FALSE),IF(H398=TYPE2,VLOOKUP(J398,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M398=\"\",1,VLOOKUP(M398,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P398,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K399*I399","v":0},null,{"$f":"IF(M399=\"\",1,VLOOKUP(M399,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L399*N399","v":0},null,null,{"$f":"IF(P399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P399,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(R399=\"\",0,R399*10000*Q399)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O399+S399)*U399,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M400=\"\",1,VLOOKUP(M400,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P400,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B18,IF($E$8=\"Landuse\",'Unit Rates - Land'!G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B19,IF($E$8=\"Landuse\",'Unit Rates - Land'!G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B20,IF($E$8=\"Landuse\",'Unit Rates - Land'!G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B21,IF($E$8=\"Landuse\",'Unit Rates - Land'!G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B22,IF($E$8=\"Landuse\",'Unit Rates - Land'!G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B23,IF($E$8=\"Landuse\",'Unit Rates - Land'!G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B24,IF($E$8=\"Landuse\",'Unit Rates - Land'!G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B25,IF($E$8=\"Landuse\",'Unit Rates - Land'!G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B26,IF($E$8=\"Landuse\",'Unit Rates - Land'!G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B27,IF($E$8=\"Landuse\",'Unit Rates - Land'!G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B28,IF($E$8=\"Landuse\",'Unit Rates - Land'!G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B29,IF($E$8=\"Landuse\",'Unit Rates - Land'!G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B30,IF($E$8=\"Landuse\",'Unit Rates - Land'!G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B31,IF($E$8=\"Landuse\",'Unit Rates - Land'!G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B32,IF($E$8=\"Landuse\",'Unit Rates - Land'!G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B33,IF($E$8=\"Landuse\",'Unit Rates - Land'!G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B34,IF($E$8=\"Landuse\",'Unit Rates - Land'!G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B35,IF($E$8=\"Landuse\",'Unit Rates - Land'!G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B36,IF($E$8=\"Landuse\",'Unit Rates - Land'!G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B37,IF($E$8=\"Landuse\",'Unit Rates - Land'!G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B38,IF($E$8=\"Landuse\",'Unit Rates - Land'!G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B39,IF($E$8=\"Landuse\",'Unit Rates - Land'!G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B40,IF($E$8=\"Landuse\",'Unit Rates - Land'!G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B41,IF($E$8=\"Landuse\",'Unit Rates - Land'!G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B42,IF($E$8=\"Landuse\",'Unit Rates - Land'!G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B43,IF($E$8=\"Landuse\",'Unit Rates - Land'!G43,\"\"\"Error\"))","v":0}]

{"sheet":"Existing Trunk Assets - Sewer","index":6,"n_rows":436,"n_cols":120,"rows_kept":436,"cut":false,"hidden":true,"merged":[[1,1,1,19],[2,1,2,19],[7,1,7,3],[9,24,9,53],[10,1,10,6],[10,7,10,9],[10,16,10,19],[10,20,10,22],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,39,11,39],[10,40,11,40],[10,41,11,41],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,51,11,51],[10,52,11,52],[10,53,11,53],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,83,11,83],[10,84,11,84],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,94,11,94],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,85,11,85],[10,87,11,87],[10,88,11,88],[10,89,11,89],[10,90,11,90],[10,91,11,91],[10,116,11,116],[10,117,11,117],[4,1,4,19],[10,11,10,15],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,113,11,113],[10,114,11,114],[10,115,11,115],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,92,11,92],[10,93,11,93]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM WWF","Trunk Rising Main, Wet Weather Flow Design Capacity"]
[null,"Sewerage - Closed Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TGM WWF","Trunk Gravity Main, Wet Weather Flow Design Capacity"]
["Return to \"Existing Trunk Assets\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSTP WWF","Trunk Sewage Treatment Plant, Wet Weather Flow Design Capacity"]
[null,"EXISTING TRUNK ASSETS - CLOSED NETWORKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSPS WWF","Trunk Sewage Pump Station, Wet Weather Flow Design Capacity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSPS PDWF","Trunk Sewage Pump Station, Peak Dry Weather Flow Design Capacity"]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H15=TYPE2,VLOOKUP((J15&\"_\"&K15),Sewerrates2,2,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"Yeppoon"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand- Sewer'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand- Sewer'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand- Sewer'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand- Sewer'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand- Sewer'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand- Sewer'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand- Sewer'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand- Sewer'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand- Sewer'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand- Sewer'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand- Sewer'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand- Sewer'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand- Sewer'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand- Sewer'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand- Sewer'!$C24","v":"Tanby"},{"$f":"'Catchment Demand- Sewer'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand- Sewer'!$C26","v":"Inverness"},{"$f":"'Catchment Demand- Sewer'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand- Sewer'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand- Sewer'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand- Sewer'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand- Sewer'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand- Sewer'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand- Sewer'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand- Sewer'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand- Sewer'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand- Sewer'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand- Sewer'!$C37","v":"Coral Sea"},null,{"$f":"Y11","v":"Yeppoon"},{"$f":"Z11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"BD11","v":"Yeppoon"},{"$f":"BE11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Depth (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replaceement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Y13+1","v":2},{"$f":"Z13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Pump Station, Gravity Main, Rising Main etc",null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",null,{"$f":"IFERROR(VLOOKUP(Y11,Sewcatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"Y14","v":5479.3306300748573},{"$f":"Z14","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CJ15:CJ401)","v":13243555.764709802},2243873.3027160377,2619651.9191002003,2312638.6726083751,1391418.9941598431,884341.04516520712,1118160.9150023018,2290109.8572493177,594582.61201407015,173563.89413220581,1814365.3278101215,2204423.3203711975,853089.42788306961,7008247.4049641071,3786405.1288357368,917095.95864390826,348048.35825213889,1151692.7604495015,232038.74382168055,323878.33337351785,{"$f":"SUM(DD15:DD401)","v":251368.25873765573},0,0,0,0,0,0,0,0,0,0]
[null,"Barmaryee",null,"Passive","TRM WWF","CCY 100 RM off Plover Dve (CCSY Plover Dve)",null,"Sewer Asset Type 2",410,"100 TRM","<1.5m",{"$f":"IF(H15=SewerTYPE1,VLOOKUP(J15,SewerUnitrates1,2,FALSE),IF(H15=SEWERTYPE2,VLOOKUP((J15&\"_\"&K15),Sewerrates2,2,FALSE),0))","v":352},{"$f":"L15*I15","v":144320},"nominal",{"$f":"IF(N15=\"\",1,VLOOKUP(N15,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M15=\"\",\"\",M15*O15)","v":144320},"Easement",null,{"$f":"IF(Q15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q15,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S15=\"\",0,S15*10000*R15)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P15+T15)*V15,0)","v":144320},null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y15=\"y\",BD$14,IF(AND(Y15>0,Y15<=1),Y15*BD$14,\"\"))","v":5479.3306300748573},{"$f":"IF(Z15=\"y\",BE$14,IF(AND(Z15>0,Z15<=1),Z15*BE$14,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD15:CG15)","v":18933.596564262785},null,{"$f":"IF(BD15=\"\",\"\",(BD15/$CH15)*$W15)","v":41765.809990110232},{"$f":"IF(BE15=\"\",\"\",(BE15/$CH15)*$W15)","v":7076.4368473343011},{"$f":"IF(BF15=\"\",\"\",(BF15/$CH15)*$W15)","v":8261.518752004451},{"$f":"IF(BG15=\"\",\"\",(BG15/$CH15)*$W15)","v":7293.3001598652318},{"$f":"IF(BH15=\"\",\"\",(BH15/$CH15)*$W15)","v":4388.076915231969},{"$f":"IF(BI15=\"\",\"\",(BI15/$CH15)*$W15)","v":2788.9201899422746},{"$f":"IF(BJ15=\"\",\"\",(BJ15/$CH15)*$W15)","v":3526.310995631412},{"$f":"IF(BK15=\"\",\"\",(BK15/$CH15)*$W15)","v":7222.2517014069672},{"$f":"IF(BL15=\"\",\"\",(BL15/$CH15)*$W15)","v":1875.1175921331017},{"$f":"IF(BM15=\"\",\"\",(BM15/$CH15)*$W15)","v":547.36331784745289},{"$f":"IF(BN15=\"\",\"\",(BN15/$CH15)*$W15)","v":5721.9102543358367},{"$f":"IF(BO15=\"\",\"\",(BO15/$CH15)*$W15)","v":6952.0246051841741},{"$f":"IF(BP15=\"\",\"\",(BP15/$CH15)*$W15)","v":2690.3628891328099},{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CH15)*$W15)","v":22101.702494385019},{"$f":"IF(BR15=\"\",\"\",(BR15/$CH15)*$W15)","v":11941.073829879968},{"$f":"IF(BS15=\"\",\"\",(BS15/$CH15)*$W15)","v":2892.2183914901775},{"$f":"IF(BT15=\"\",\"\",(BT15/$CH15)*$W15)","v":1097.6298100291326},{"$f":"IF(BU15=\"\",\"\",(BU15/$CH15)*$W15)","v":3632.0593845419889},{"$f":"IF(BV15=\"\",\"\",(BV15/$CH15)*$W15)","v":731.77372127088529},{"$f":"IF(BW15=\"\",\"\",(BW15/$CH15)*$W15)","v":1021.4055176659984},{"$f":"IF(BX15=\"\",\"\",(BX15/$CH15)*$W15)","v":792.73264057659583},{"$f":"IF(BY15=\"\",\"\",(BY15/$CH15)*$W15)","v":""},{"$f":"IF(BZ15=\"\",\"\",(BZ15/$CH15)*$W15)","v":""},{"$f":"IF(CA15=\"\",\"\",(CA15/$CH15)*$W15)","v":""},{"$f":"IF(CB15=\"\",\"\",(CB15/$CH15)*$W15)","v":""},{"$f":"IF(CC15=\"\",\"\",(CC15/$CH15)*$W15)","v":""},{"$f":"IF(CD15=\"\",\"\",(CD15/$CH15)*$W15)","v":""},{"$f":"IF(CE15=\"\",\"\",(CE15/$CH15)*$W15)","v":""},{"$f":"IF(CF15=\"\",\"\",(CF15/$CH15)*$W15)","v":""},{"$f":"IF(CG15=\"\",\"\",(CG15/$CH15)*$W15)","v":""},{"$f":"IF(SUM(CJ15:DM15)=W15,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ15:DM15)","v":144319.99999999997}]
[null,"Barmaryee",null,"Passive","TRM WWF","CCY 300 RM to effluent lagoons (CCSY Disposal)",null,"Sewer Asset Type 2",4353,"300 TRM","1.5-3.0m",510,2220030,"nominal",1,{"$f":"IF(M16=\"\",\"\",M16*O16)","v":2220030},"Easement",null,{"$f":"IF(Q16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q16,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S16=\"\",0,S16*10000*R16)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P16+T16)*V16,0)","v":2220030},null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y16=\"y\",BD$14,IF(AND(Y16>0,Y16<=1),Y16*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD16:CG16)","v":18933.596564262785},null,642470.55953675462,108854.64311382738,127084.39214947645,112190.58449213977,67500.432331779564,42901.098179583896,54244.153267957343,111097.66799247857,28844.354961635599,8419.9209154717355,88018.378755080295,106940.84800614622,41385.021651618015,339983.66538670717,183685.85181921025,44490.102519816654,16884.500465347668,55870.848083874385,11256.649213088993,15711.965710809634,12194.361447195539,"","","","","","","","","",{"$f":"IF(SUM(CJ16:DM16)=W16,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ16:DM16)","v":2220029.9999999995}]
[null,"Barmaryee",null,"Passive","TRM WWF","CCY 200 RM Millroy SPS to Yep Rd RM",null,"Sewer Asset Type 2",370,"200 TRM","<1.5m",413,152810,"nominal",1,152810,"Easement",null,{"$f":"IF(Q17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q17,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},152810,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD17:CG17)","v":18933.596564262785},null,44222.792576141524,7492.7266812718581,8747.5241165036041,7722.3475431610732,4646.2169721216542,2952.9856861493831,3733.7554271233098,7647.1194740299234,1985.4262697745237,579.56339107725387,6058.5165324629934,7360.9955648433588,2848.6304953463464,23401.892725658086,12643.538608259132,3062.3606735283679,1162.2007432826481,3845.7247405201033,774.82221693045994,1081.4923583324642,839.3672034819125,"","","","","","","","","",{"$f":"IF(SUM(CJ17:DM17)=W17,\"\",\"ERROR\")","v":""},null,152809.99999999997]
[null,"Taranganba",null,"Passive","TRM WWF","CCY 250 RM Scenic and Yeppoon Rd (first part) (CCSY Cooee Bay)",null,"Sewer Asset Type 2",500,"250 TRM","1.5-3.0m",467,{"$f":"L18*I18","v":233500},"nominal",1,233500,"Easement",null,{"$f":"IF(Q18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q18,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},233500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD18:CG18)","v":18933.596564262785},null,67574.256046914772,11449.196257293232,13366.578634929598,11800.066431045812,7099.6116941980645,4512.284259641915,5705.332715354315,11685.114830089569,3033.8134545667908,885.59683146743521,9257.6638330613769,11247.905663182542,4352.8252121155147,35759.059953152042,19319.849911841549,4679.4137639478695,1775.8908026732433,5876.4264571130434,1183.9603929930136,1652.5650524876014,1282.5878019306758,"","","","","","","","","",{"$f":"IF(SUM(CJ18:DM18)=W18,\"\",\"ERROR\")","v":""},null,233499.99999999994]
[null,"Cooee Bay",null,"Passive","TRM WWF","CCY 100 RM Ocean Pde (CCSY Ocean Pde)",null,"Sewer Asset Type 2",138,"100 TRM","<1.5m",352,{"$f":"L19*I19","v":48576},"nominal",1,48576,"Easement",null,{"$f":"IF(Q19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q19,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48576,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,14057.76043569564,2381.8250852003257,2780.7063116502786,2454.8181025887857,1476.9624739073456,938.70972246837539,1186.9046765783778,2430.9042312052716,631.13714076675126,184.23448259255733,1925.9112563374281,2339.9497451595512,905.53677731787263,7439.1096200613001,4019.1907037156966,973.47838542840122,369.44613118053735,1222.4980367482792,246.30432569605406,343.79014984855559,266.8222058526103,"","","","","","","","","","",null,48576]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 225 GM (CCSEP Emu Park West)",null,"Sewer Asset Type 2",224,"225 TGM","1.5-3.0m",{"$f":"IF(H20=SewerTYPE1,VLOOKUP(J20,SewerUnitrates1,2,FALSE),IF(H20=SEWERTYPE2,VLOOKUP((J20&\"_\"&K20),Sewerrates2,2,FALSE),0))","v":799},{"$f":"L20*I20","v":178976},"nominal",1,178976,"Easement",null,{"$f":"IF(Q20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q20,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},178976,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,51795.160814786374,8775.7231235345334,10245.382345889335,9044.6624820679026,5441.7991545215964,3458.6320670392774,4373.0947668661838,8956.5529414565772,2325.3952755655073,678.80333408443551,7095.9299451220259,8621.4353917505723,3336.4079021995135,27409.051452571046,14808.520161977529,3586.7355795132071,1361.2069905749311,4504.2368376371051,907.49676786431507,1266.6787273405607,983.09393763745027,"","","","","","","","","","",null,178976]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 375 GM Hill St at PS EA33 - (CCSEP Emu Park West)",null,"Sewer Asset Type 2",80,"375 TGM","1.5-3.0m",944,75520,"nominal",1,75520,"Easement",null,{"$f":"IF(Q21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q21,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75520,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,21855.27972874948,3702.9691706671729,4323.1007216697353,3816.4497510602987,2296.1998935581919,1459.3906093711237,1845.2536473814041,3779.271400292781,981.2145271472549,286.42515080265827,2994.1703326458037,3637.8665339766408,1407.8173876615147,11565.414165576198,6248.5441770547059,1513.4446571877647,574.36947930571023,1900.5898331527924,382.92372110848981,534.48270990948038,414.82240172079071,"","","","","","","","","","",null,75519.999999999985]
[null,"Barmaryee",null,"Passive","TGM WWF","CCY 300 GM Rtn Rd to SPS (CCSY Millroy Dve)",null,"Sewer Asset Type 2",300,"300 TGM","1.5-3.0m",896,268800,"nominal",1,268800,"Easement",null,{"$f":"IF(Q22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q22,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},268800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,77789.978695548998,13180.059760001803,15387.307653400752,13583.973690214623,8172.9148753766158,5194.4411519989153,6567.8519652558452,13451.643967143797,3492.4584864563312,1019.4793503145464,10657.216438230827,12948.338510764315,5010.8754476087815,41165.033470694936,22240.580969177769,5386.8369154140782,2044.3659432915108,6764.8112705438371,1362.9488378437775,1902.3960861184894,1476.4865145994247,"","","","","","","","","","",null,268799.99999999994]
[null,"Hidden Valley",null,"Passive","TGM WWF","CCY 225 GM Pines to Rtn Rd (CCSY Millroy Dve)",null,"Sewer Asset Type 2",300,"225 TGM","1.5-3.0m",799,239700,"nominal",1,239700,"Easement",null,{"$f":"IF(Q23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q23,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},239700,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","",{"$f":"IF(AW23=\"y\",CB$14,IF(AND(AW23>0,AW23<=1),AW23*CB$14,\"\"))","v":""},"","","","","",18933.596564262785,null,69368.518948374607,11753.200611876608,13721.494213244643,12113.387252769513,7288.1238676628527,4632.0965183561757,5856.8233484814964,11995.383403736489,3114.3686726323758,909.11160814879747,9503.477605074142,11546.565256808803,4468.4034404457771,36708.551052550509,19832.839502648476,4803.6637225623308,1823.0450766628539,6032.4600504068367,1215.3974569611364,1696.4447241168225,1316.6436664787279,"","","","","","","","","","",null,239699.99999999997]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 375 GM Hill St at PS EA1 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",80,"375 TGM","1.5-3.0m",944,75520,"nominal",1,75520,"Easement",null,{"$f":"IF(Q24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q24,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75520,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AO24=\"y\",BT$14,IF(AND(AO24>0,AO24<=1),AO24*BT$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,21855.27972874948,3702.9691706671729,4323.1007216697353,3816.4497510602987,2296.1998935581919,1459.3906093711237,1845.2536473814041,3779.271400292781,981.2145271472549,286.42515080265827,2994.1703326458037,3637.8665339766408,1407.8173876615147,11565.414165576198,6248.5441770547059,1513.4446571877647,574.36947930571023,1900.5898331527924,382.92372110848981,534.48270990948038,414.82240172079071,"","","","","","","","","","",null,75519.999999999985]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 375 GM Hill St at PS EA188 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",55,"375 TGM","1.5-3.0m",944,51920,"nominal",1,51920,"Easement",null,{"$f":"IF(Q25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q25,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51920,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,15025.504813515267,2545.7913048336814,2972.131746147943,2623.8092038539553,1578.6374268212571,1003.3310439426476,1268.6118825747153,2598.249087701287,674.58498741373774,196.91729117682758,2058.49210369399,2501.0332421089406,967.87445401729144,7951.2222388336359,4295.8741217251099,1040.4932018165882,394.87901702267578,1306.6555102925447,263.26005826208677,367.45686306276775,285.1904011830436,"","","","","","","","","","",null,51919.999999999978]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 225 GM Hill St EA1 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",225,"225 TGM","1.5-3.0m",799,179775,"nominal",1,179775,"Easement",null,{"$f":"IF(Q26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q26,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},179775,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,52026.389211280955,8814.9004589074557,10291.120659933484,9085.0404395771347,5466.0929007471395,3474.0723887671315,4392.6175113611216,8996.5375528023651,2335.7765044742819,681.83370611159819,7127.6082038056065,8659.9239426066015,3351.302580334333,27531.413289412882,14874.629626986358,3602.7477919217481,1367.2838074971405,4524.3450378051275,911.5480927208522,1272.3335430876168,987.48274985904595,"","","","","","","","","","",null,179775]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 300 GM Hill St EA1 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",450,"300 TGM","1.5-3.0m",896,403200,"nominal",1,403200,"Easement",null,{"$f":"IF(Q27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q27,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},403200,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,116684.96804332349,19770.089640002701,23080.961480101127,20375.960535321934,12259.372313064923,7791.661727998373,9851.7779478837674,20177.465950715694,5238.6877296844968,1529.2190254718196,15985.82465734624,19422.507766146471,7516.3131714131723,61747.550206042411,33360.871453766653,8080.2553731211174,3066.5489149372665,10147.216905815756,2044.4232567656661,2853.594129177734,2214.7297718991367,"","","","","","","","","","",null,403199.99999999988]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 375 GM Hill St EA1 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",300,"375 TGM","1.5-3.0m",944,283200,"nominal",1,283200,"Easement",null,{"$f":"IF(Q28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q28,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},283200,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,81957.298982810549,13886.134390001898,16211.627706261506,14311.686566476121,8610.7496008432208,5472.7147851417139,6919.7011776802656,14172.267751097928,3679.554476802206,1074.0943155099685,11228.138747421764,13641.999502412404,5279.31520373068,43370.303120910743,23432.040663955147,5675.4174644541181,2153.8855473964131,7127.2118743229712,1435.963954156837,2004.3101621605513,1555.5840064529652,"","","","","","","","","","",null,283200.00000000006]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 225 GM Hartley EA3 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",325,"225 TGM","1.5-3.0m",799,259675,"nominal",1,259675,"Easement",null,{"$f":"IF(Q29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q29,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},259675,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,75149.228860739153,12732.633996199658,14864.952064348365,13122.836190500306,7895.4675233014241,5018.1045615525236,6344.891960854954,12994.998687381196,3373.8993953517402,984.87090882786401,10295.434072163653,12508.779028209536,4840.7703938162585,39767.596973596388,21485.576127869183,5203.9690327758581,1974.9654997180919,6535.165054607407,1316.6805783745642,1837.8151177932243,1426.363972018622,"","","","","","","","","","",null,259674.99999999997]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 300 GM Brown St EA33 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",375,"300 TGM","1.5-3.0m",896,336000,"nominal",1,336000,"Easement",null,{"$f":"IF(Q30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q30,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},336000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,97237.473369436251,16475.074700002253,19234.134566750941,16979.967112768278,10216.14359422077,6493.0514399986441,8209.8149565698059,16814.554958929744,4365.5731080704136,1274.3491878931829,13321.520547788534,16185.423138455393,6263.5943095109769,51456.291838368677,27800.726211472207,6733.5461442675978,2555.4574291143886,8456.0140881797961,1703.6860473047218,2377.9951076481116,1845.6081432492808,"","","","","","","","","","",null,336000]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 225 GM Brown St EA33 (CCSEP Emu Park West)",null,"Sewer Asset Type 2",340,"225 TGM","1.5-3.0m",799,271660,"nominal",1,271660,"Easement",null,{"$f":"IF(Q31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q31,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},271660,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,78617.654808157895,13320.294026793488,15551.026775010596,13728.505553138782,8259.8737166845658,5249.7093874703323,6637.7331282790292,13594.76785756802,3529.6178289833592,1030.3264892353038,10770.60795241736,13086.107291049977,5064.1905658385476,41603.024526223911,22477.218103001607,5444.1522189039752,2066.1177535512347,6836.7880571277483,1377.450451222621,1922.6373539990655,1492.1961553425583,"","","","","","","","","","",null,271659.99999999994]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 300 GM mudflats EA2 (CCSEP Emu Park west)",null,"Sewer Asset Type 2",370,"300 TGM","1.5-3.0m",896,331520,"nominal",1,331520,"Easement",null,{"$f":"IF(Q32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q32,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},331520,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y32=\"y\",BD$14,IF(AND(Y32>0,Y32<=1),Y32*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,95940.973724510433,16255.407037335555,18977.67943919426,16753.567551264703,10079.928346297826,6406.477420798662,8100.3507571488763,16590.360892810681,4307.3654666294751,1257.3578653879406,13143.900273818021,15969.617496609322,6180.0797187174967,50770.207947190422,27430.049861985914,6643.7655290106959,2521.3846633928633,8343.2672336707328,1680.9702333406588,2346.2885062128034,1821.0000346726238,"","","","","","","","","","",null,331519.99999999988]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 300 RM PS 1 to STP (CCSEP Emu Park West)",null,"Sewer Asset Type 2",909,"300 TRM","1.5-3.0m",510,463590,"nominal",1,463590,"Easement",null,{"$f":"IF(Q33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q33,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},463590,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,134161.66749802663,22731.190119565606,26537.953701785918,23427.806410143592,14095.541692990497,8958.6717769909865,11327.345582488681,23199.581944673337,6023.32153919751,1758.2605357601212,18380.130091515734,22331.548549870644,8642.0823986493851,70995.899801634921,38357.555548739292,9290.4900506577851,3525.8467546522006,11667.034437914499,2350.6304008035595,3280.9962855791314,2546.4448783599228,"","","","","","","","","","",null,463589.99999999988]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 300 GM EB2 Bell Park (CCSEP Emu Park East)",null,"Sewer Asset Type 2",525,"300 TGM","1.5-3.0m",896,470400,"nominal",1,470400,"Easement",null,{"$f":"IF(Q34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q34,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},470400,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,136132.46271721073,23065.104580003153,26927.788393451316,23771.95395787559,14302.601031909078,9090.2720159981018,11493.740939197729,23540.376942501643,6111.8023512985792,1784.0888630504562,18650.128766903948,22659.592393837549,8769.0320333153668,72038.808573716145,38921.016696061095,9426.964601974636,3577.6404007601441,11838.419723451716,2385.1604662266104,3329.1931507073564,2583.8514005489928,"","","","","","","","","","",null,470400]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 225 GM EB1 Emu St (CCSEP Emu Park East)",null,"Sewer Asset Type 2",230,"300 TRM","1.5-3.0m",510,117300,"nominal",1,117300,"Easement",null,{"$f":"IF(Q35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q35,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},117300,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,33946.296506651401,5751.5662568757862,6714.7737639282304,5927.8278045467832,3566.5287011967152,2266.7706366423836,2866.1050428739236,5870.0812401263665,1524.0527546924391,444.88440398770945,4650.6379769511759,5650.4468278000522,2186.6655134096354,17963.759025716208,9705.4320970407443,2350.7290557219917,892.12844177118393,2952.0549182841969,594.7689683001305,830.17507775929607,644.31498572363284,"","","","","","","","","","",null,117299.99999999999]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 150 RM Bell Park (CCSEP Emu Park East)",null,"Sewer Asset Type 2",530,"150 TRM","<1.5m",375,198750,"nominal",1,198750,"Easement",null,{"$f":"IF(Q36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q36,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},198750,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,57517.701881474568,9745.3008828138318,11377.334062921873,10043.953760900878,6043.0313671171962,3840.7558741063408,4856.2521506495505,9946.1095181169258,2582.3144500862941,753.80030087431589,7879.9172883124138,9573.9668118095524,3705.0278839741268,30437.315484749328,16444.625995625302,3983.0127862297172,1511.598702489538,5001.8833334099245,1007.7607199458733,1406.626570372209,1091.710174020222,"","","","","","","","","","",null,198750.00000000003]
[null,"Emu Park",null,"Passive","TGM WWF","CCEP 225 GM Keppel St EC1 (CCSEP Keppel St Nth)",null,"Sewer Asset Type 2",245,"225 TGM","1.5-3.0m",799,195755,"nominal",1,195755,"Easement",null,{"$f":"IF(Q37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q37,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},195755,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,56650.957141172592,9598.4471663658951,11205.886940816459,9892.5995897617686,5951.9678252579961,3782.8788233242099,4783.0724012598885,9796.2297797181309,2543.4010826497733,742.44114665485131,7761.1733774772156,9429.6949597271887,3649.1961430307178,29978.650026249583,16196.818927162924,3922.9920400925703,1488.8201459413308,4926.5090411655838,992.57458985159462,1385.4298580287384,1075.2589942909613,"","","","","","","","","","",null,195754.99999999994]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 150 RM Keppel St (CCSEP Keppel St Nth)",null,"Sewer Asset Type 2",132,"150 TRM","<1.5m",375,49500,"nominal",1,49500,"Easement",null,{"$f":"IF(Q38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q38,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,14325.16348746159,2427.1315406253316,2833.600181708844,2501.5130121488983,1505.0568687914526,956.56561392837159,1209.4816677089448,2477.1442573423287,643.14246681394491,187.73894285926357,1962.5454378438465,2384.4596587903034,922.76166166902783,7580.6144226168135,4095.6427007972452,991.99563732513718,376.47363911060188,1245.7520754907737,250.98946232614205,350.32963639458785,271.89762824654582,"","","","","","","","","","",null,49500]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 150 RM Cricket Gnd (CCSEP Archer St)",null,"Sewer Asset Type 2",300,"150 TRM","<1.5m",375,112500,"nominal",1,112500,"Easement",null,{"$f":"IF(Q39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q39,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},112500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,32557.189744230887,5516.208046875754,6440.0004129746449,5685.2568457929501,3420.5837927078469,2174.0127589281174,2748.8219720657835,5629.8733121416553,1461.6874245771476,426.67941558923536,4460.3305405541969,5419.22649725069,2097.1855947023359,17228.669142310941,9308.2788654482847,2254.5355393753116,855.62190706954971,2831.2547170244857,570.43059619577741,796.20371907860886,617.94915510578596,"","","","","","","","","","",null,112499.99999999999]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 150 RM Ahern St (CCSEP Ahern St)",null,"Sewer Asset Type 2",216,"100 TRM","<1.5m",352,76032,"nominal",1,76032,"Easement",null,{"$f":"IF(Q40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q40,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76032,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,22003.451116741002,3728.0740464005098,4352.4098791047845,3842.3239866607078,2311.7673504636714,1469.2847829939788,1857.763841600939,3804.8935792778166,987.86682902621942,288.36701623182887,3014.4697925281484,3662.5300359019061,1417.3619123236267,11643.823753139426,6290.9071884245686,1523.7052989314107,578.26350967388453,1913.4751879538283,385.5198141329542,538.10632150208698,417.63475698669441,"","","","","","","","","","",null,76031.999999999985]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 100 RM Albermarle (CCSEP Marine Pde)",null,"Sewer Asset Type 2",800,"100 TRM","<1.5m",352,281600,"nominal",1,281600,"Easement",null,{"$f":"IF(Q41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q41,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},281600,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,81494.263395337039,13807.681653335221,16120.036589276979,14230.829580224843,8562.1012980135984,5441.7954925702916,6880.6068207442186,14092.198441769691,3658.7660334304423,1068.0259860438105,11164.702935289439,13564.92605889595,5249.4885641615801,43125.27315977565,23299.656253424328,5643.3529590052249,2141.7167024958685,7086.9451405697346,1427.8511634553859,1992.9863759336554,1546.7953962470162,"","","","","","","","","","",null,281600]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 100 RM Keppel St (CCSEP Keppel St Sth)",null,"Sewer Asset Type 2",400,"100 TRM","<1.5m",352,140800,"nominal",1,140800,"Easement",null,{"$f":"IF(Q42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q42,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},140800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,40747.131697668519,6903.8408266676106,8060.0182946384894,7115.4147901124215,4281.0506490067992,2720.8977462851458,3440.3034103721093,7046.0992208848456,1829.3830167152212,534.01299302190523,5582.3514676447194,6782.4630294479748,2624.7442820807901,21562.636579887825,11649.828126712164,2821.6764795026124,1070.8583512479343,3543.4725702848673,713.92558172769293,996.49318796682769,773.39769812350812,"","","","","","","","","","",null,140800]
[null,"Zilzie",null,"Passive","TGM WWF","CCEP 225 GM Hartley EG2 (CCSEP Zilzie West)",null,"Sewer Asset Type 2",460,"225 TGM","1.5-3.0m",799,367540,"nominal",1,367540,"Easement",null,{"$f":"IF(Q43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q43,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},367540,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,106365.06238750773,18021.57427154413,21039.624460308452,18573.860454246587,11175.123263749707,7102.5479948128022,8980.4624676716267,18392.921219062613,4775.3652980363095,1393.9711324948228,14571.998994447018,17704.733393773498,6851.5519420168584,56286.444947244112,30410.353904060998,7365.6177079289073,2795.3357842163764,9249.7720772904831,1863.6094340070756,2601.2152436457945,2018.8536219340494,"","","","","","","","","","",null,367540]
[null,"Zilzie",null,"Passive","TGM WWF","CCEP 375 GM mudflats EG1 (CCSEP Zilzie West)",null,"Sewer Asset Type 2",175,"375 TGM","1.5-3.0m",944,165200,"nominal",1,165200,"Easement",null,{"$f":"IF(Q44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q44,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},165200,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,47808.424406639489,8100.2450608344407,9456.7828286525455,8348.4838304444038,5022.9372671585452,3192.4169579993331,4036.4923536468214,8267.1561881404577,2146.4067781346203,626.555017380815,6549.7476026626955,7957.8330430739015,3079.6005355095635,25299.34348719793,13668.69038730717,3310.6601875982356,1256.4332359812411,4157.540260021733,837.64563992482147,1169.1809279269883,907.42400376422972,"","","","","","","","","","",null,165200]
[null,"Zilzie",null,"Passive","TGM WWF","CCEP 300 GM mudflats EG1 (CCSEP Zilzie West)",null,"Sewer Asset Type 2",410,"300 TRM","1.5-3.0m",510,209100,"nominal",1,209100,"Easement",null,{"$f":"IF(Q45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q45,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},209100,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,60512.963337943809,10252.792023126402,11969.814100915541,10566.99739071383,6357.7250760463185,4040.7650479277277,5109.143772079603,10464.057862833957,2716.7896931473915,793.05480710852555,8290.2676980434007,10072.535649556616,3897.9689586867416,32022.353045841934,17300.987651246545,4190.4300558522464,1590.3159179399365,5262.3587673761767,1060.2403347958848,1479.8773125274408,1148.5614962899542,"","","","","","","","","","",null,209099.99999999997]
[null,"Zilzie",null,"Passive","TRM WWF","CCEP 150 RM mudflats (CCSEP Zilzie West)",null,"Sewer Asset Type 2",625,"150 TRM","<1.5m",375,234375,"nominal",1,234375,"Easement",null,{"$f":"IF(Q46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q46,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},234375,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,67827.478633814346,11492.100097657822,13416.667527030511,11844.28509540198,7126.2162348080146,4529.1932477669116,5726.7124418037156,11728.902733628449,3045.1821345357239,888.91544914424037,9292.355292821243,11290.055202605603,4369.1366556298663,35893.060713147788,19392.247636350592,4696.9490403652326,1782.5456397282287,5898.447327134345,1188.3970754078696,1658.757748080435,1287.3940731370542,"","","","","","","","","","",null,234375]
[null,"Zilzie",null,"Passive","TGM WWF","CCEP 225 GM The Common (CCSEP NW Emu Park)",null,"Sewer Asset Type 2",600,"225 TGM","1.5-3.0m",799,479400,"nominal",1,479400,"Easement",null,{"$f":"IF(Q47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q47,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},479400,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,{"$f":"IF(AN47=\"y\",BS$14,IF(AND(AN47>0,AN47<=1),AN47*BS$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BD47=\"\",\"\",(BD47/$CH47)*$W47)","v":138737.03789674921},{"$f":"IF(BE47=\"\",\"\",(BE47/$CH47)*$W47)","v":23506.401223753215},{"$f":"IF(BF47=\"\",\"\",(BF47/$CH47)*$W47)","v":27442.988426489286},{"$f":"IF(BG47=\"\",\"\",(BG47/$CH47)*$W47)","v":24226.774505539026},{"$f":"IF(BH47=\"\",\"\",(BH47/$CH47)*$W47)","v":14576.247735325705},{"$f":"IF(BI47=\"\",\"\",(BI47/$CH47)*$W47)","v":9264.1930367123514},{"$f":"IF(BJ47=\"\",\"\",(BJ47/$CH47)*$W47)","v":11713.646696962993},{"$f":"IF(BK47=\"\",\"\",(BK47/$CH47)*$W47)","v":23990.766807472977},{"$f":"IF(BL47=\"\",\"\",(BL47/$CH47)*$W47)","v":6228.7373452647516},{"$f":"IF(BM47=\"\",\"\",(BM47/$CH47)*$W47)","v":1818.2232162975949},{"$f":"IF(BN47=\"\",\"\",(BN47/$CH47)*$W47)","v":19006.955210148284},{"$f":"IF(BO47=\"\",\"\",(BO47/$CH47)*$W47)","v":23093.130513617605},{"$f":"IF(BP47=\"\",\"\",(BP47/$CH47)*$W47)","v":8936.8068808915541},{"$f":"IF(BQ47=\"\",\"\",(BQ47/$CH47)*$W47)","v":73417.102105101018},{"$f":"IF(BR47=\"\",\"\",(BR47/$CH47)*$W47)","v":39665.679005296952},{"$f":"IF(BS47=\"\",\"\",(BS47/$CH47)*$W47)","v":9607.3274451246616},{"$f":"IF(BT47=\"\",\"\",(BT47/$CH47)*$W47)","v":3646.0901533257079},{"$f":"IF(BU47=\"\",\"\",(BU47/$CH47)*$W47)","v":12064.920100813673},{"$f":"IF(BV47=\"\",\"\",(BV47/$CH47)*$W47)","v":2430.7949139222728},{"$f":"IF(BW47=\"\",\"\",(BW47/$CH47)*$W47)","v":3392.889448233645},{"$f":"IF(BX47=\"\",\"\",(BX47/$CH47)*$W47)","v":2633.2873329574559},{"$f":"IF(BY47=\"\",\"\",(BY47/$CH47)*$W47)","v":""},{"$f":"IF(BZ47=\"\",\"\",(BZ47/$CH47)*$W47)","v":""},{"$f":"IF(CA47=\"\",\"\",(CA47/$CH47)*$W47)","v":""},{"$f":"IF(CB47=\"\",\"\",(CB47/$CH47)*$W47)","v":""},{"$f":"IF(CC47=\"\",\"\",(CC47/$CH47)*$W47)","v":""},{"$f":"IF(CD47=\"\",\"\",(CD47/$CH47)*$W47)","v":""},{"$f":"IF(CE47=\"\",\"\",(CE47/$CH47)*$W47)","v":""},{"$f":"IF(CF47=\"\",\"\",(CF47/$CH47)*$W47)","v":""},{"$f":"IF(CG47=\"\",\"\",(CG47/$CH47)*$W47)","v":""},"",null,479399.99999999994]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 200 RM Short St to Gap St (CCSEP NW Emu Park)",null,"Sewer Asset Type 2",600,"200 TRM","<1.5m",413,247800,"nominal",1,247800,"Easement",null,{"$f":"IF(Q48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q48,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},247800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y48=\"y\",BD$14,IF(AND(Y48>0,Y48<=1),Y48*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,71712.636609959227,12150.367591251661,14185.174242978819,12522.725745666605,7534.4059007378182,4788.6254369990002,6054.738530470232,12400.734282210688,3219.6101672019304,939.83252607122245,9824.6214039940442,11936.749564610853,4619.4008032643451,37949.015230796897,20503.035580960754,4965.9902813973531,1884.6498539718616,6236.3103900326005,1256.4684598872323,1753.7713918904824,1361.1360056463445,"","","","","","","","","","",null,247799.99999999997]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 100 RM Haven Rd (CCSEP Tanby Point)",null,"Sewer Asset Type 2",880,"100 TRM","<1.5m",352,309760,"nominal",1,309760,"Easement",null,{"$f":"IF(Q49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q49,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},309760,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,89643.689734870743,15188.449818668743,17732.040248204677,15653.912538247327,9418.3114278149569,5985.9750418273215,7568.667502818641,15501.41828594666,4024.6426367734866,1174.8285846481915,12281.173228818381,14921.418664785544,5774.4374205777385,47437.800475753218,25629.62187876676,6207.6882549057473,2355.8883727454554,7795.6396546267079,1570.6362798009245,2192.285013527021,1701.4749358717179,"","","","","","","","","","",null,309759.99999999994]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 200 RM Kinka (Albermarle end part) to Short St (CCSEP Kinka Beach)",null,"Sewer Asset Type 2",2000,"200 TRM","<1.5m",413,826000,"nominal",1,826000,"Easement",null,{"$f":"IF(Q50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q50,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},826000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,239042.12203319743,40501.225304172207,47283.914143262729,41742.419152222021,25114.686335792725,15962.084789996667,20182.461768234109,41335.780940702287,10732.033890673101,3132.7750869040751,32748.738013313479,39789.16521536951,15398.002677547818,126496.71743598966,68343.451936535843,16553.300937991178,6282.1661799062058,20787.701300108667,4188.2281996241072,5845.9046396349413,4537.1200188211487,"","","","","","","","","","",null,825999.99999999977]
[null,"Farnborough",null,"Passive","TRM WWF","CCY 200 RM Farnborough Rd (first part) (CCSY Woodwind Valley)",null,"Sewer Asset Type 2",600,"200 TRM","<1.5m",413,247800,"nominal",1,247800,"Easement",null,{"$f":"IF(Q51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q51,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},247800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,71712.636609959227,12150.367591251661,14185.174242978819,12522.725745666605,7534.4059007378182,4788.6254369990002,6054.738530470232,12400.734282210688,3219.6101672019304,939.83252607122245,9824.6214039940442,11936.749564610853,4619.4008032643451,37949.015230796897,20503.035580960754,4965.9902813973531,1884.6498539718616,6236.3103900326005,1256.4684598872323,1753.7713918904824,1361.1360056463445,"","","","","","","","","","",null,247799.99999999997]
[null,"Kinka Beach",null,"Passive","TGM WWF","CCEP 450 GM Kinka Bch Stg 3 (CCSEP Kinka Beach)",null,"Sewer Asset Type 2",950,"450 TGM","1.5-3.0m",977,928150,"nominal",1,928150,"Easement",null,{"$f":"IF(Q52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q52,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},928150,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,268604.05032095907,45509.942210735389,53131.434518243703,46904.632368202016,28220.576419571451,17936.088375103398,22678.39211886984,46447.705908126911,12059.246072189151,3520.1999962591008,36798.718144136692,44709.822874873134,17302.247197537537,142140.34901720801,76795.369146362893,18600.419207743958,7059.0708715253568,23358.4805831669,4706.1791809698734,6568.8576165583181,5098.2178516572021,"","","","","","","","","","",null,928149.99999999988]
[null,"Kinka Beach",null,"Passive","TRM WWF","CCEP 200 RM Kinka to Short (first part at Albermarle St) (CCSEP Kinka Beach)",null,"Sewer Asset Type 2",2650,"200 TRM","<1.5m",413,1094450,"nominal",1,1094450,"Easement",null,{"$f":"IF(Q53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q53,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1094450,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,316730.81169398659,53664.123528028169,62651.186239823117,55308.705376694175,33276.959394925361,21149.762346745581,26741.761842910193,54769.909746430538,14219.94490514186,4150.9269901478992,43392.077867640357,52720.643910364597,20402.353547750859,167608.15060268631,90555.07381591,21933.12374283831,8323.8701883757221,27543.704222643984,5549.4023645019424,7745.8236475162967,6011.684024938022,"","","","","","","","","","",null,1094450]
[null,"Cooee Bay",null,"Passive","TRM WWF","CCY 100 RM Ray St (CCSY Ray St)",null,"Sewer Asset Type 2",150,"100 TRM","<1.5m",352,52800,"nominal",1,52800,"Easement",null,{"$f":"IF(Q54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q54,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,15280.174386625695,2588.9403100003537,3022.5068604894336,2668.2805462921583,1605.3939933775496,1020.3366548569297,1290.113778889541,2642.2872078318169,686.01863126820797,200.25487238321446,2093.3818003667698,2543.4236360429904,984.27910578029628,8085.9887174579344,4368.6855475170614,1058.1286798134795,401.57188171797537,1328.8022138568251,267.72209314788483,373.68494548756041,290.02413679631553,"","","","","","","","","","",null,52800.000000000007]
[null,"Cooee Bay",null,"Passive","TRM WWF","CCY 100 RM Matthew Flinders Dv (CCSY Wall St)",null,"Sewer Asset Type 2",490,"100 TRM","<1.5m",352,172480,"nominal",1,172480,"Easement",null,{"$f":"IF(Q55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q55,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},172480,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","",{"$f":"IF(AV55=\"y\",CA$14,IF(AND(AV55>0,AV55<=1),AV55*CA$14,\"\"))","v":""},"","","","","","",18933.596564262785,null,49915.236329643936,8457.2050126678223,9873.5224109321498,8716.3831178877172,5244.2870450333285,3333.0997391993037,4214.3716777058344,8631.4715455839359,2240.9941954761457,654.16591645183394,6838.380547864781,8308.5172110737694,3215.3117455489678,26414.229810362587,14271.039455222401,3456.5536873906999,1311.8014802787195,4340.7538985989622,874.55883761642383,1220.7041552593639,947.41218020129747,"","","","","","","","","","",null,172479.99999999997]
[null,"Lammermoor",null,"Passive","TGM WWF","CCY 375 GM Bottlebrush Dve (CCSY Lammermoor)",null,"Sewer Asset Type 2",2000,"375 TGM","1.5-3.0m",944,1888000,"nominal",1,1888000,"Easement",null,{"$f":"IF(Q56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q56,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1888000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,546381.99321873696,92574.229266679322,108077.51804174337,95411.243776507472,57404.997338954803,36484.765234278093,46131.3411845351,94481.785007319515,24530.363178681375,7160.628770066457,74854.258316145089,90946.66334941602,35195.43469153787,289135.35413940495,156213.60442636764,37836.116429694121,14359.236982642755,47514.74582881981,9573.0930277122461,13362.067747737008,10370.560043019768,"","","","","","","","","","",null,1887999.9999999998]
[null,"Lammermoor",null,"Passive","TGM WWF","CCY 300 GM Clayton Rd (CCSY Lammermoor)",null,"Sewer Asset Type 2",410,"300 TGM","1.5-3.0m",896,367360,"nominal",1,367360,"Easement",null,{"$f":"IF(Q57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q57,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},367360,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,106312.97088391696,18012.748338669127,21029.320459647693,18564.764043293319,11169.650329681375,7099.069574398517,8976.0643525163214,18383.913421763187,4773.0265981569855,1393.2884454298801,14564.862465582131,17696.062631377896,6848.196445065334,56258.879076616417,30395.46065787628,7362.0104510659066,2793.9667891650647,9245.2420697432444,1862.6967450531624,2599.9413176952689,2017.8649032858802,"","","","","","","","","","",null,367359.99999999988]
[null,"Lammermoor",null,"Passive","TRM WWF","CCY 150 RM Scenic Hwy (CCSY Lammermoor)",null,"Sewer Asset Type 2",550,"150 TRM","<1.5m",375,206250,"nominal",1,206250,"Easement",null,{"$f":"IF(Q58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q58,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},206250,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,59688.181197756625,10113.048085938883,11806.66742378685,10422.970883953743,6271.070286631053,3985.690058034882,5039.5069487872697,10321.434405593036,2679.7602783914372,782.24559524693154,8177.2726576826935,9935.2485782929307,3844.8402569542827,31585.893427570056,17065.17791998852,4133.3151555214044,1568.6401629608413,5190.6336478782232,1045.7894263589251,1459.7068183107829,1132.9067843606076,"","","","","","","","","","",null,206249.99999999997]
[null,"Lammermoor",null,"Passive","TRM WWF","CCY 200 RM Scenic Hwy (CCSY Lammermoor)",null,"Sewer Asset Type 2",550,"200 TRM","<1.5m",413,227150,"nominal",1,227150,"Easement",null,{"$f":"IF(Q59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q59,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},227150,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,65736.5835591293,11137.836958647356,13003.076389397251,11479.165266861055,6906.5387423429993,4389.5733172490827,5550.1769862643796,11367.33975869313,2951.3093199351028,861.51314889862056,9005.902953661207,10942.020434226615,4234.4507363256498,34786.597294897154,18794.449282547357,4552.1577579475734,1727.5956994742064,5716.6178575298836,1151.7627548966295,1607.6237758996087,1247.7080051758157,"","","","","","","","","","",null,227150]
[null,"Lammermoor",null,"Passive","TRM WWF","CCY 150 RM Scenic Hwy (CCSY Williamson Cr)",null,"Sewer Asset Type 2",420,"150 TRM","<1.5m",375,157500,"nominal",1,157500,"Easement",null,{"$f":"IF(Q60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q60,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},157500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,45580.06564192324,7722.6912656260556,9016.0005781645032,7959.3595841101305,4788.8173097909857,3043.6178624993645,3848.3507608920968,7881.8226369983176,2046.3623944080066,597.35118182492954,6244.4627567758753,7586.9170961509653,2936.0598325832702,24120.136799235315,13031.590411627598,3156.3497551254363,1197.8706698973697,3963.7566038342798,798.60283467408829,1114.6852067100524,865.12881714810032,"","","","","","","","","","",null,157499.99999999997]
[null,"Lammermoor",null,"Passive","TRM WWF","CCY 100 RM Greer St (CCSY Farnborough)",null,"Sewer Asset Type 2",40,"100 TRM","<1.5m",352,14080,"nominal",1,14080,"Easement",null,{"$f":"IF(Q61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q61,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14080,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,4074.7131697668519,690.38408266676106,806.00182946384894,711.54147901124213,428.10506490067991,272.08977462851459,344.03034103721092,704.60992208848461,182.93830167152211,53.401299302190523,558.23514676447189,678.24630294479743,262.47442820807902,2156.2636579887826,1164.9828126712164,282.1676479502612,107.08583512479343,354.34725702848669,71.392558172769299,99.649318796682778,77.339769812350809,"","","","","","","","","","",null,14079.999999999996]
[null,"Mulambin",null,"Passive","TGM WWF","CCY 225 GM Bluff Cres (CCSY Mulambin Beach)",null,"Sewer Asset Type 2",560,"225 TGM","1.5-3.0m",799,447440,"nominal",1,447440,"Easement",null,{"$f":"IF(Q62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q62,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},447440,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,129487.90203696593,21939.307808836333,25613.455864723335,22611.656205169758,13604.497886303992,8646.5801675981947,10932.736917165459,22391.382353641446,5813.4881889137678,1697.0083352110887,17739.824862805064,21553.588479376431,8341.0197554987844,68522.628631427622,37021.300404943824,8966.8389487830173,3403.0174764373273,11260.592094092763,2268.741919660788,3166.6968183514018,2457.7348440936257,"","","","","","","","","","",null,447439.99999999988]
[null,"Mulambin",null,"Passive","TRM WWF","CCY 150 RM Bluff Cres (CCSY Mulambin Beach)",null,"Sewer Asset Type 2",30,"150 TGM","1.5-3.0m",765,22950,"nominal",1,22950,"Easement",null,{"$f":"IF(Q63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q63,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22950,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,6641.6667078231003,1125.3064415626538,1313.7600842468275,1159.7923965417619,697.7990937124008,443.49860282133596,560.75968230141984,1148.4941556768977,298.18423461373811,87.042600780204012,909.90743027305609,1105.5222054391406,427.82586131927656,3514.6485050314318,1898.88888855145,459.92525003256355,174.54686904218815,577.57596227299507,116.36784162393859,162.42555869203619,126.06162764158034,"","","","","","","","","","",null,22950]
[null,"Pacific Heights",null,"Passive","TGM WWF","CCY 225 GM McCauley Way (CCSY Pacific Hts)",null,"Sewer Asset Type 2",1100,"225 TGM","1.5-3.0m",799,878900,"nominal",1,878900,"Easement",null,{"$f":"IF(Q64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q64,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},878900,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,254351.23614404022,43095.068910214228,50312.145448563693,44415.753260154881,26723.120848097125,16984.353900639311,21475.018944432151,43983.072480367126,11419.351799652044,3333.4092298789242,34846.084551938518,42337.405941632278,16384.145948301182,134598.02052601855,72720.411509711077,17613.433649395214,6684.4986144304648,22119.020184825069,4456.4573421908335,6220.2973217616827,4827.6934437553355,"","","","","","","","","","",null,878899.99999999988]
[null,"Farnborough",null,"Passive","TGM WWF","CCY 225 GM Lacey Dv (CCSY Woodwind Valley)",null,"Sewer Asset Type 2",940,"225 TGM","1.5-3.0m",799,751060,"nominal",1,751060,"Easement",null,{"$f":"IF(Q65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q65,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},751060,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y65=\"y\",BD$14,IF(AND(Y65>0,Y65<=1),Y65*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","",{"$f":"IF(AZ65=\"y\",CE$14,IF(AND(AZ65>0,AZ65<=1),AZ65*CE$14,\"\"))","v":""},"","",18933.596564262785,null,217354.69270490709,36826.695250546698,42994.015201499882,37955.28005867781,22836.121452010273,14513.902424182683,18351.37982524202,37585.534665040992,9758.3551742481104,2848.5497055328988,29777.563162565642,36179.23780466758,14000.997446730102,115020.12663132494,62142.897108298559,15051.479664028637,5712.2079068769426,18901.708157941423,3808.2453651448936,5315.5268022327109,4125.483488300014,"","","","","","","","","","",null,751060]
[null,"Rosslyn",null,"Passive","TRM WWF","CCY 250 RM Mulambin Rd (CCSY Statue Bay)",null,"Sewer Asset Type 2",1000,"250 TRM","1.5-3.0m",467,467000,"nominal",1,467000,"Easement",null,{"$f":"IF(Q66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q66,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},467000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,135148.51209382954,22898.392514586463,26733.157269859195,23600.132862091625,14199.223388396129,9024.56851928383,11410.66543070863,23370.229660179139,6067.6269091335816,1771.1936629348704,18515.327666122754,22495.811326365085,8705.6504242310293,71518.119906304084,38639.699823683099,9358.827527895739,3551.7816053464867,11752.852914226087,2367.9207859860271,3305.1301049752028,2565.1756038613516,"","","","","","","","","","",null,466999.99999999988]
[null,"Rosslyn",null,"Passive","TRM WWF","CCY 100 RM Harbour (CCSY Rosslyn harbour)",null,"Sewer Asset Type 2",150,"100 TRM","<1.5m",352,52800,"nominal",1,52800,"Easement",null,{"$f":"IF(Q67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q67,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,15280.174386625695,2588.9403100003537,3022.5068604894336,2668.2805462921583,1605.3939933775496,1020.3366548569297,1290.113778889541,2642.2872078318169,686.01863126820797,200.25487238321446,2093.3818003667698,2543.4236360429904,984.27910578029628,8085.9887174579344,4368.6855475170614,1058.1286798134795,401.57188171797537,1328.8022138568251,267.72209314788483,373.68494548756041,290.02413679631553,"","","","","","","","","","",null,52800.000000000007]
[null,"Rosslyn",null,"Passive","TRM WWF","CCY 100 RM Breakwater (CCSY Rosslyn Harbour)",null,"Sewer Asset Type 2",400,"100 TRM","<1.5m",352,140800,"nominal",1,140800,"Easement",null,{"$f":"IF(Q68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q68,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},140800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,40747.131697668519,6903.8408266676106,8060.0182946384894,7115.4147901124215,4281.0506490067992,2720.8977462851458,3440.3034103721093,7046.0992208848456,1829.3830167152212,534.01299302190523,5582.3514676447194,6782.4630294479748,2624.7442820807901,21562.636579887825,11649.828126712164,2821.6764795026124,1070.8583512479343,3543.4725702848673,713.92558172769293,996.49318796682769,773.39769812350812,"","","","","","","","","","",null,140800]
[null,"Rosslyn",null,"Passive","TRM WWF","CCY 100 RM Marina CCSY Rosslyn Harbour)",null,"Sewer Asset Type 2",375,"100 TRM","<1.5m",352,132000,"nominal",1,132000,"Easement",null,{"$f":"IF(Q69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q69,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},132000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,38200.435966564241,6472.3507750008848,7556.2671512235838,6670.7013657303951,4013.4849834438737,2550.8416371423245,3225.2844472238526,6605.7180195795427,1715.0465781705198,500.6371809580362,5233.4545009169242,6358.5590901074756,2460.697764450741,20214.971793644836,10921.713868792653,2645.3216995336988,1003.9297042949383,3322.0055346420631,669.30523286971209,934.21236371890097,725.06034199078886,"","","","","","","","","","",null,131999.99999999994]
[null,"Rosslyn",null,"Passive","TRM WWF","CCY 150 RM Statue Bay marina (CCSY Rosslyn harbour)",null,"Sewer Asset Type 2",370,"150 TRM","<1.5m",375,138750,"nominal",1,138750,"Easement",null,{"$f":"IF(Q70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q70,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},138750,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,40153.86735121809,6803.3232578134302,7942.6671760020627,7011.8167764779719,4218.720011006345,2681.2824026780113,3390.2137655477995,6943.5104183080421,1802.7478236451486,526.23794589339036,5501.0743333501759,6683.7126799425178,2586.5289001328811,21248.691942183494,11480.210600719551,2780.5938318962176,1055.2670187191113,3491.8808176635321,703.53106864145877,981.98458686361755,762.13729129713602,"","","","","","","","","","",null,138749.99999999997]
[null,"Tanby",null,"Passive","TRM WWF","CCEP 150 RM Kinka Beach Rd (CCSEP Kinka West)",null,"Sewer Asset Type 2",2600,"150 TRM","<1.5m",375,975000,"nominal",1,975000,"Easement",null,{"$f":"IF(Q71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q71,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},975000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,282162.3111166677,47807.136406256534,55813.336912446925,49272.225996872236,29645.059536801342,18841.44391071035,23823.123757903457,48792.235371894349,12667.957679668612,3697.8882684400401,38656.198018136369,46966.629642839311,18175.608487420246,149315.13256669481,80671.750167218459,19539.308007919368,7415.3898612694311,24537.540880878874,4943.7318336967373,6900.4322320146093,5355.5593442501449,"","","","","","","","","","",null,974999.99999999988]
[null,"Cooee Bay",null,"Passive","TGM WWF","CCY 300 GM Scenic Hwy (CCSY Cooee Bay)",null,"Sewer Asset Type 2",830,"300 TGM","1.5-3.0m",896,743680,"nominal",1,743680,"Easement",null,{"$f":"IF(Q72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q72,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},743680,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,215218.94105768556,36464.832002671654,42571.551174408749,37582.327209593794,22611.731155208636,14371.287187196998,18171.057103874504,37216.214975764502,9662.4684791958498,2820.5595358702449,29484.965479105289,35823.736546447937,13863.422071717629,113889.92593558933,61532.274014725153,14903.582132645615,5656.0791097731799,18715.977848504615,3770.825118034451,5263.2958382611541,4084.9460237250746,"","","","","","","","","","",null,743680]
[null,"Cooee Bay",null,"Passive","TGM WWF","CCY 375 GM Scenic Hwy (CCSY Cooee Bay)",null,"Sewer Asset Type 2",790,"375 TGM","1.5-3.0m",944,745760,"nominal",1,745760,"Easement",null,{"$f":"IF(Q73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q73,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},745760,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,215820.88732140113,36566.820560338332,42690.619626488631,37687.441291720454,22674.973948887146,14411.482267539846,18221.879767891365,37320.305077891207,9689.4934555791424,2828.4483641762504,29567.432034877314,35923.932023019326,13902.196703157459,114208.46488506495,61704.373748415223,14945.265989729178,5671.8986081438879,18768.324602383826,3781.3717459463373,5278.0167603561185,4096.3712169928085,"","","","","","","","","","",null,745760]
[null,"Taranganba",null,"Passive","TRM WWF","CCY 100 RM Swordfish Ave (CCSY Tara Park)",null,"Sewer Asset Type 2",130,"100 TRM","<1.5m",352,45760,"nominal",1,45760,"Easement",null,{"$f":"IF(Q74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q74,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45760,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,13242.817801742269,2243.7482686669732,2619.5059457575089,2312.509806786537,1391.3414609272097,884.29176754267246,1118.0986083709356,2289.9822467875747,594.5494804324469,173.5542227321192,1814.2642269845337,2204.3004845705918,853.0418916762568,7007.8568884635433,3786.1941411814532,917.04485583834901,348.02896415557865,1151.6285853425818,232.0258140615002,323.86028608921902,251.35425189014015,"","","","","","","","","","",null,45760]
[null,"Taroomball",null,"Passive","TGM WWF","CCY 300 GM Carige Blv (CCSY Tanby Sth)",null,"Sewer Asset Type 2",380,"375 TGM","1.5-3.0m",944,358720,"nominal",1,358720,"Easement",null,{"$f":"IF(Q75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q75,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},358720,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,103812.57871156003,17589.103560669071,20534.728427931241,18128.13631753642,10906.949494401413,6932.1053945128378,8764.9548250616699,17951.539151390709,4660.769003949461,1360.5194663126267,14222.309080067569,17279.866036389045,6687.1325913921946,54935.717286486935,29680.584841009852,7188.8621216418824,2728.2550267021234,9027.8017074757645,1818.8876752653268,2538.7928720700315,1970.4064081737558,"","","","","","","","","","",null,358719.99999999988]
[null,"Taroomball",null,"Passive","TRM WWF","CCY 100 RM Tanby Rd (CCSY Tanby Sth)",null,"Sewer Asset Type 2",1340,"100 TRM","<1.5m",352,471680,"nominal",1,471680,"Easement",null,{"$f":"IF(Q76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q76,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},471680,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,136502.89118718955,23127.866769336495,27001.061287038938,23836.639546876613,14341.519674172776,9115.0074500552382,11525.016424746567,23604.432389964233,6128.4331059959904,1788.9435266233827,18700.877416609808,22721.251148650714,8792.8933449706474,72234.832542624208,39026.924224485745,9452.6162063337506,3587.3754766805801,11870.633110454306,2391.6506987877715,3338.2521796888727,2590.8822887137521,"","","","","","","","","","",null,471679.99999999994]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 450 RM Yeppoon Rd (CCSY Shaw St)",null,"Sewer Asset Type 2",4800,"450 TRM","1.5-3.0m",595,2856000,"nominal",1,2856000,"Easement",null,{"$f":"IF(Q77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q77,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2856000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,826518.52364020806,140038.13495001916,163490.14381738298,144329.72045853038,86837.220550876547,55190.937239988474,69783.427130843353,142923.71715090284,37107.371418598515,10831.968097092056,113232.92465620254,137576.09667687083,53240.5516308433,437378.48062613374,236306.17279751378,57235.142226274576,21721.388147472302,71876.119749528269,14481.331402090134,20212.95841500895,15687.669217618886,"","","","","","","","","","",null,2855999.9999999995]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 100 RM Old STP (CCSY Seaview Hill)",null,"Sewer Asset Type 2",120,"100 TRM","<1.5m",352,42240,"nominal",1,42240,"Easement",null,{"$f":"IF(Q78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q78,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42240,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,12224.139509300556,2071.1522480002832,2418.0054883915468,2134.6244370337263,1284.3151947020397,816.26932388554383,1032.0910231116329,2113.8297662654536,548.81490501456631,160.20389790657157,1674.7054402934157,2034.7389088343923,787.42328462423711,6468.7909739663473,3494.9484380136491,846.50294385078371,321.25750537438029,1063.0417710854601,214.17767451830787,298.94795639004832,232.01930943705244,"","","","","","","","","","",null,42239.999999999993]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 100 RM Apex Park (CCSY Apex Park)",null,"Sewer Asset Type 2",120,"100 TRM","<1.5m",{"$f":"IF(H79=SewerTYPE1,VLOOKUP(J79,SewerUnitrates1,2,FALSE),IF(H79=SEWERTYPE2,VLOOKUP((J79&\"_\"&K79),Sewerrates2,2,FALSE),0))","v":352},42240,"nominal",{"$f":"IF(N79=\"\",1,VLOOKUP(N79,Sewersitecond,2,FALSE))","v":1},42240,"Easement",null,{"$f":"IF(Q79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q79,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42240,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BD79=\"\",\"\",(BD79/$CH79)*$W79)","v":12224.139509300556},{"$f":"IF(BE79=\"\",\"\",(BE79/$CH79)*$W79)","v":2071.1522480002832},{"$f":"IF(BF79=\"\",\"\",(BF79/$CH79)*$W79)","v":2418.0054883915468},{"$f":"IF(BG79=\"\",\"\",(BG79/$CH79)*$W79)","v":2134.6244370337263},{"$f":"IF(BH79=\"\",\"\",(BH79/$CH79)*$W79)","v":1284.3151947020397},{"$f":"IF(BI79=\"\",\"\",(BI79/$CH79)*$W79)","v":816.26932388554383},{"$f":"IF(BJ79=\"\",\"\",(BJ79/$CH79)*$W79)","v":1032.0910231116329},{"$f":"IF(BK79=\"\",\"\",(BK79/$CH79)*$W79)","v":2113.8297662654536},{"$f":"IF(BL79=\"\",\"\",(BL79/$CH79)*$W79)","v":548.81490501456631},{"$f":"IF(BM79=\"\",\"\",(BM79/$CH79)*$W79)","v":160.20389790657157},{"$f":"IF(BN79=\"\",\"\",(BN79/$CH79)*$W79)","v":1674.7054402934157},{"$f":"IF(BO79=\"\",\"\",(BO79/$CH79)*$W79)","v":2034.7389088343923},{"$f":"IF(BP79=\"\",\"\",(BP79/$CH79)*$W79)","v":787.42328462423711},{"$f":"IF(BQ79=\"\",\"\",(BQ79/$CH79)*$W79)","v":6468.7909739663473},{"$f":"IF(BR79=\"\",\"\",(BR79/$CH79)*$W79)","v":3494.9484380136491},{"$f":"IF(BS79=\"\",\"\",(BS79/$CH79)*$W79)","v":846.50294385078371},{"$f":"IF(BT79=\"\",\"\",(BT79/$CH79)*$W79)","v":321.25750537438029},{"$f":"IF(BU79=\"\",\"\",(BU79/$CH79)*$W79)","v":1063.0417710854601},{"$f":"IF(BV79=\"\",\"\",(BV79/$CH79)*$W79)","v":214.17767451830787},{"$f":"IF(BW79=\"\",\"\",(BW79/$CH79)*$W79)","v":298.94795639004832},{"$f":"IF(BX79=\"\",\"\",(BX79/$CH79)*$W79)","v":232.01930943705244},{"$f":"IF(BY79=\"\",\"\",(BY79/$CH79)*$W79)","v":""},{"$f":"IF(BZ79=\"\",\"\",(BZ79/$CH79)*$W79)","v":""},{"$f":"IF(CA79=\"\",\"\",(CA79/$CH79)*$W79)","v":""},{"$f":"IF(CB79=\"\",\"\",(CB79/$CH79)*$W79)","v":""},{"$f":"IF(CC79=\"\",\"\",(CC79/$CH79)*$W79)","v":""},{"$f":"IF(CD79=\"\",\"\",(CD79/$CH79)*$W79)","v":""},{"$f":"IF(CE79=\"\",\"\",(CE79/$CH79)*$W79)","v":""},{"$f":"IF(CF79=\"\",\"\",(CF79/$CH79)*$W79)","v":""},"","",null,42239.999999999993]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 300 RM Cordingley St (CCSY Charles St SPS)",null,"Sewer Asset Type 2",710,"300 TRM","1.5-3.0m",510,362100,"nominal",1,{"$f":"IF(M80=\"\",\"\",M80*O80)","v":362100},"Easement",null,{"$f":"IF(Q80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q80,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S80=\"\",0,S80*10000*R80)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P80+T80)*V80,0)","v":362100},null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,104790.74139009781,17754.834966877428,20728.214662561059,18298.946700992245,11009.71903412899,6997.4224000699669,8847.5416540890692,18120.685567346609,4704.6845905723121,1373.3388123098857,14356.317233197107,17442.683685817552,6750.1413674819187,55453.343079384809,29960.246908256209,7256.5983894026695,2753.9617115545243,9112.8651825294783,1836.025945622142,2562.7143704743489,1988.972347233823,"","","","","","","","","","",null,{"$f":"SUM(CJ80:DM80)","v":362099.99999999994}]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 450 GM Whitman YA10 (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",820,"450 TGM","1.5-3.0m",977,801140,"nominal",1,801140,"Easement",null,{"$f":"IF(Q81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q81,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},801140,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,231847.70659282783,39282.265908213703,45860.817163115622,40486.103728342794,24358.813330577465,15481.676281668195,19575.033197340283,40091.704047014813,10409.03345178432,3038.4884178236448,31763.104082307458,38591.636586732602,14934.571265242928,122689.56441485322,66286.529157913232,16055.098684578998,6093.0927522639922,20162.056924417746,4062.1757141003118,5669.9613111345479,4400.5669877462169,"","","","","","","","","","",null,801139.99999999977]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 375 GM Whitman & Barry YA10 (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",670,"375 TGM","1.5-3.0m",944,632480,"nominal",1,632480,"Easement",null,{"$f":"IF(Q82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q82,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},632480,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y82=\"y\",BD$14,IF(AND(Y82>0,Y82<=1),Y82*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD82:CG82)","v":18933.596564262785},null,183037.96772827688,31012.366804337573,36205.968543984032,31962.766665130002,19230.674108549858,12222.396353483162,15453.99929681926,31651.397977452038,8217.6716648582606,2398.8106379722631,25076.176535908606,30467.132222054366,11790.470621665187,96860.343636700651,52331.557482833159,12675.099003947529,4810.3443891853231,15917.439852654636,3206.9861642836022,4476.2926954918976,3474.1376144116225,"","","","","","","","","",{"$f":"IF(SUM(CJ82:DM82)=W82,\"\",\"ERROR\")","v":""},null,632479.99999999988]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 300 GM James & Normanby YA 78 (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",680,"300 TGM","1.5-3.0m",896,609280,"nominal",1,609280,"Easement",null,{"$f":"IF(Q83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q83,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},609280,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,176323.95170991105,29874.80212267075,34877.897347708371,30790.340364486477,18525.273717520329,11774.066611197541,14887.131121246583,30490.392992192603,7916.2392359676842,2310.8198607129721,24156.357259989876,29349.567291065781,11357.984347913238,93307.409200241862,50411.983530136269,12210.163674938576,4633.8961381274248,15333.572213232697,3089.3506991125619,4312.0977952019093,3346.7027664253624,"","","","","","","","","","",null,609280]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 225 GM Appelton Dv YA49 (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",230,"225 TGM","1.5-3.0m",799,{"$f":"L84*I84","v":183770},"nominal",1,183770,"Easement",null,{"$f":"IF(Q84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q84,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},183770,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,53182.531193753864,9010.7871357720651,10519.812230154226,9286.9302271232937,5587.5616318748534,3551.2739974064011,4490.2312338358133,9196.4606095313065,2387.6826490181547,696.98556624741138,7285.999497223509,8852.3666968867492,3425.7759710084292,28143.222473622056,15205.176952030499,3682.8088539644536,1397.6678921081882,4624.8860386452416,931.8047170035378,1300.6076218228973,1009.4268109670247,"","","","","","","","","","",null,183770]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 225 GM Tanby Rd Nth YA1 (CCSY Tanby Rd Nth)",null,"Sewer Asset Type 2",400,"225 TGM","1.5-3.0m",799,319600,"nominal",1,319600,"Easement",null,{"$f":"IF(Q85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q85,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},319600,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,92491.358597832805,15670.934149168808,18295.325617659524,16151.183003692684,9717.4984902171364,6176.1286911415673,7809.0977979753279,15993.844538315318,4152.4915635098341,1212.1488108650633,12671.303473432188,15395.420342411737,5957.871253927703,48944.734736734012,26443.786003531302,6404.8849634164408,2430.7267688838056,8043.2800672091162,1620.5299426148483,2261.92629882243,1755.524888638304,"","","","","","","","","","",null,319600]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 375 GM YA213 (CCSY Park St)",null,"Sewer Asset Type 2",1230,"375 TGM","1.5-3.0m",944,1161120,"nominal",1,1161120,"Easement",null,{"$f":"IF(Q86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q86,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1161120,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AT86=\"y\",BY$14,IF(AND(AT86>0,AT86<=1),AT86*BY$14,\"\"))","v":""},"","","","","","","","",18933.596564262785,null,336024.92582952324,56933.150999007783,66467.673595672182,58677.914922552096,35304.073363457203,22438.130619081028,28370.774828489088,58106.297779501503,15086.173354889044,4403.7866935908714,46035.368864429234,55932.197959890851,21645.192335295789,177818.24279573403,96071.366722216102,23269.211604261884,8830.9307443252947,29221.568684724185,5887.4522120430311,8217.6716648582606,6377.8944264571574,"","","","","","","","","","",null,1161119.9999999998]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 300 GM Old Rocky Rd Nth (CCSY Park St)",null,"Sewer Asset Type 2",1570,"300 TGM","1.5-3.0m",896,1406720,"nominal",1,1406720,"Easement",null,{"$f":"IF(Q87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q87,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1406720,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AO87=\"y\",BT$14,IF(AND(AO87>0,AO87<=1),AO87*BT$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,407100.8885067064,68975.646077342768,80526.910052797277,71089.4623121232,42771.587847804287,27184.242028794321,34371.758618172258,70396.936761385863,18277.1994124548,5335.2752666461265,55772.76602674133,67762.971539666585,26223.581509152624,215430.34182997019,116392.37373869697,28191.113190667009,10698.848436558907,35402.512315846085,7132.7655847157685,9955.872850686761,7726.9460930703217,"","","","","","","","","","",null,1406720.0000000002]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 225 GM Barmaryee (CCSY Park St)",null,"Sewer Asset Type 2",740,"225 TGM","1.5-3.0m",799,591260,"nominal",1,591260,"Easement",null,{"$f":"IF(Q88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q88,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},591260,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,171109.0134059907,28991.228175962297,33846.352392670124,29879.688556831465,17977.372206901702,11425.8380786119,14446.830926254357,29588.612395883338,7682.1093924931938,2242.4753001003673,23441.91142584955,28481.527633461716,11022.06181976625,90547.75926295793,48921.004106532913,11849.037182320415,4496.8445224350398,14880.068124336865,2997.9803938374694,4184.5636528214955,3247.7210439808623,"","","","","","","","","","",null,591259.99999999977]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 150 GM Old Rock Rd YA8 (CCSY Rocky Rd Sth)",null,"Sewer Asset Type 2",1330,"150 TGM","1.5-3.0m",765,1017450,"nominal",1,1017450,"Easement",null,{"$f":"IF(Q89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q89,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1017450,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,294447.22404682415,49888.585575944322,58243.363734942694,51417.462913351446,30935.759821249769,19661.771391745893,24860.345915362945,50916.574235009131,13219.501067875723,3858.8886345890446,40339.229408772153,49011.484441135239,18966.946518487926,155816.08372306015,84184.074059114282,20390.019418110318,7738.2445275370083,25605.867660769447,5158.9743119946106,7200.8664353469385,5588.7321587767283,"","","","","","","","","","",null,1017450]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 225 GM YA78 (CCSY Adelaide Park)",null,"Sewer Asset Type 2",1150,"225 TGM","1.5-3.0m",799,918850,"nominal",1,918850,"Easement",null,{"$f":"IF(Q90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q90,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},918850,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,265912.65596876934,45053.935678860325,52599.061150771136,46434.65113561647,27937.808159374268,17756.369987032005,22451.156169179067,45982.30304765654,11938.413245090773,3484.927831237057,36429.997486117543,44261.833484433744,17128.879855042145,140716.11236811028,76025.88476015249,18414.044269822269,6988.3394605409403,23124.43019322621,4659.0235850176896,6503.0381091144864,5047.1340548351236,"","","","","","","","","","",null,918849.99999999988]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 100 RM Condon Dve (CCSY St Brendans)",null,"Sewer Asset Type 2",345,"100 TRM","<1.5m",352,121440,"nominal",1,121440,"Easement",null,{"$f":"IF(Q91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q91,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121440,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,35144.401089239102,5954.5627130008143,6951.765779125697,6137.0452564719635,3692.4061847683638,2346.7743061709384,2967.2616914459445,6077.2605780131789,1577.8428519168781,460.58620648139328,4814.7781408435703,5849.8743628988777,2263.8419432946816,18597.77405015325,10047.97675928924,2433.6959635710032,923.61532795134337,3056.2450918706982,615.76081424013512,859.47537462138894,667.05551463152574,"","","","","","","","","","",null,121440]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 225 GM Farnborough Rd (CCSY Farnborough)",null,"Sewer Asset Type 2",310,"225 TGM","1.5-3.0m",799,247690,"nominal",1,247690,"Easement",null,{"$f":"IF(Q92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q92,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},247690,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,71680.802913320425,12144.973965605826,14178.877353686132,12517.166827861831,7531.0613299182814,4786.4997356347149,6052.0507934308789,12395.229517194372,3218.1809617201216,939.41532842042409,9820.260191909947,11931.450765369096,4617.3502217939695,37932.169420968858,20493.934152736761,4963.7858466477419,1883.8132458849491,6233.5420520870648,1255.9107055265076,1752.9928815873832,1360.5317886946855,"","","","","","","","","","",null,247690]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 200 RM Farnborough Rd (CCSY farnborough)",null,"Sewer Asset Type 2",1790,"200 TRM","<1.5m",413,739270,"nominal",1,739270,"Easement",null,{"$f":"IF(Q93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q93,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},739270,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,213942.69921971171,36248.596647234124,42319.103158220139,37359.46514123871,22477.644270534489,14286.065887047016,18063.303282569526,36995.52394192855,9605.1703321524255,2803.8337027791472,29310.120521915564,35611.302867755709,13781.212396405297,113214.56210521075,61167.389483199579,14815.204339502103,5622.538731016054,18604.992663597255,3748.4642386635765,5232.0846524732724,4060.7224168449279,"","","","","","","","","","",null,739269.99999999977]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 150 GM Smith St (Barlows Todd)",null,"Sewer Asset Type 2",210,"150 TGM","1.5-3.0m",765,160650,"nominal",1,160650,"Easement",null,{"$f":"IF(Q94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q94,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},160650,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,46491.666954761706,7877.1450909385767,9196.320589727793,8118.5467757923334,4884.593655986806,3104.4902197493516,3925.3177761099387,8039.4590897382841,2087.2896422961667,609.2982054614281,6369.3520119113928,7738.6554380739854,2994.7810292349359,24602.539535220021,13292.22221986015,3219.4767502279451,1221.8280832953171,4043.0317359109654,814.5748913675701,1136.9789108442533,882.43139349106241,"","","","","","","","","","",null,160650]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 150 RM Farnborough Rd (CCSY Barlows Todd)",null,"Sewer Asset Type 2",1040,"150 TRM","<1.5m",375,390000,"nominal",1,390000,"Easement",null,{"$f":"IF(Q95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q95,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},390000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,112864.92444666706,19122.854562502613,22325.334764978768,19708.890398748896,11858.023814720536,7536.57756428414,9529.2495031613835,19516.894148757739,5067.1830718674446,1479.155307376016,15462.479207254548,18786.651857135723,7270.2433949680981,59726.053026677924,32268.700066887384,7815.7232031677468,2966.1559445077723,9815.0163523515494,1977.4927334786948,2760.1728928058437,2142.2237377000579,"","","","","","","","","","",null,389999.99999999988]
[null,"Yeppoon",null,"Passive","TRM WWF","CCY 200 RM Farnborough Rd (CCSY Barlows Todd)",null,"Sewer Asset Type 2",1040,"200 TRM","<1.5m",413,429520,"nominal",1,429520,"Easement",null,{"$f":"IF(Q96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q96,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},429520,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,124301.90345726267,21060.637158169546,24587.635354496619,21706.057959155449,13059.636894612218,8300.2840907982663,10494.880119481737,21494.60608916519,5580.6576231500121,1629.0430451901188,17029.343766923008,20690.365911992143,8006.9613923248653,65778.293066714628,35538.595006998643,8607.7164877554114,3266.7264135512269,10809.604676056506,2177.8786638045358,3039.8704126101693,2359.302409786997,"","","","","","","","","","",null,429520]
[null,"Yeppoon",null,"Passive","TGM WWF","CCY 300 GM Smith St (CCSY Pacific Hts)",null,"Sewer Asset Type 2",500,"300 TGM","1.5-3.0m",896,448000,"nominal",1,448000,"Easement",null,{"$f":"IF(Q97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q97,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},448000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,129649.96449258165,21966.766266669671,25645.512755667922,22639.956150357706,13621.52479229436,8657.4019199981922,10946.419942093076,22419.406611906328,5820.7641440938851,1699.132250524244,17762.027397051377,21580.564184607192,8351.4590793479692,68608.389117824903,37067.634948629609,8978.0615256901292,3407.2765721525184,11274.685450906396,2271.5813964062954,3170.6601435308157,2460.8108576657078,"","","","","","","","","","",null,447999.99999999994]
[null,"Pacific Heights",null,"Passive","TRM WWF","CCY 200 RM Farnborough Rd (end part) (CCSY Woodwind Valley)",null,"Sewer Asset Type 2",700,"200 TRM","<1.5m",413,289100,"nominal",1,289100,"Easement",null,{"$f":"IF(Q98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q98,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},289100,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,{"$f":"IF(AC98=\"y\",BH$14,IF(AND(AC98>0,AC98<=1),AC98*BH$14,\"\"))","v":575.67958707010007},365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,83664.742711619096,14175.428856460272,16549.369950141954,14609.846703277706,8790.1402175274543,5586.7296764988332,7063.8616188819378,14467.523329245802,3756.2118617355854,1096.4712804164262,11462.058304659718,13926.207825379328,5389.3009371417365,44273.851102596382,23920.208177787546,5793.6553282969116,2198.7581629671718,7275.6954550380333,1465.8798698684377,2046.0666238722295,1587.9920065874019,"","","","","","","","","","",null,289099.99999999994]
[null,"Taranganba",null,"Passive","TRM WWF","CCY 250 RM Scenic and Yeppoon Rd (end part) CCSY Cooee Bay)",null,"Sewer Asset Type 2",1000,"250 TRM","1.5-3.0m",467,467000,"nominal",1,467000,"Easement",null,{"$f":"IF(Q99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q99,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},467000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y99=\"y\",BD$14,IF(AND(Y99>0,Y99<=1),Y99*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,135148.51209382954,22898.392514586463,26733.157269859195,23600.132862091625,14199.223388396129,9024.56851928383,11410.66543070863,23370.229660179139,6067.6269091335816,1771.1936629348704,18515.327666122754,22495.811326365085,8705.6504242310293,71518.119906304084,38639.699823683099,9358.827527895739,3551.7816053464867,11752.852914226087,2367.9207859860271,3305.1301049752028,2565.1756038613516,"","","","","","","","","","",null,466999.99999999988]
[null,"Zilzie",null,"Passive","TRM WWF","CCEP 100 RM Kennedy St (CCSEP Zilzie East)",null,"Sewer Asset Type 2",408,"100 TRM","<1.5m",352,143616,"nominal",1,143616,"Easement",null,{"$f":"IF(Q100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q100,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},143616,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,41562.074331621894,7041.9176432009626,8221.2186605312581,7257.7230859146703,4366.6716619869349,2775.3157012108491,3509.1094785795517,7187.0212053025425,1865.9706770495254,544.69325288234336,5693.9984969976131,6918.1122900369337,2677.2391677224059,21993.889311485582,11882.824689246407,2878.1100090926643,1092.2755182728929,3614.3420216905647,728.20409336224679,1016.4230517261643,788.86565208597824,"","","","","","","","","","",null,143615.99999999994]
[null,"Barmaryee",null,"Active","TSTP WWF","CCSY Yeppoon STP",null,"Sewer Asset Type 1",1,"YSTP",null,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",1,{"$error":"#N/A"},"Rural Grazing unFlooded m2",0.04,{"$f":"IF(Q101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q101,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","",null,0]
[null,"Barmaryee",null,"Active","TSPS WWF","CSY SPS Millroy Drive SPS",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Rural Grazing unFlooded m2",0.04,{"$f":"IF(Q102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q102,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382280,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110630.7777371074,18744.320108085896,21883.40762552842,19318.755440086483,11623.295753567607,7387.3919776270286,9340.619230944958,19130.559731248995,4966.8788325986843,1449.8756177018035,15156.401413716074,18414.772492168831,7126.3298590471913,58543.783464201122,31629.945286076178,7661.0119643768367,2907.4412678626445,9620.7293619921802,1938.3485183441935,2705.5356242610719,2099.8186934563541,"","","","","","","","","","",null,382279.99999999988]
[null,"Barmaryee",null,"Active","TSPS WWF","CSY SPS Plover Drive",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(Q103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q103,Landcost2,2,FALSE),\"Error\")))","v":72},28800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},410800,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,118884.38708382264,20142.740139169422,23516.019285777638,20760.031220015502,12490.451751505632,7938.5283677126272,10037.47614332999,20557.79517002482,5337.4328357003751,1558.0435904360702,16287.144764974792,19788.606622849631,7657.9897093663967,62911.442521434081,33989.697403788043,8232.5617740033595,3124.3509282148539,10338.483891143633,2082.9590125975587,2907.3821137554887,2256.4756703773946,"","","","","","","","","","",null,410800]
[null,"Cooee Bay",null,"Active","TSPS WWF","CSY SPS 12 Wattle Grove (CCSY Cooee Bay)",null,"Sewer Asset Type 1",1,"Cooee Bay SPS",null,680000,680000,"nominal",1,680000,"Crown Land",0.04,{"$f":"IF(Q104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},680000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,196790.12467624003,33342.413083337895,38926.224718424521,34364.219156792948,20675.528702589654,13140.699342854397,16615.101697819846,34029.456464500676,8835.0884329996479,2579.0400231171561,26960.220156238698,32756.213494493059,12676.321816867452,104137.73348241279,56263.374475598517,13627.414815779661,5171.7590827315007,17113.361845125779,3447.9360481166987,4812.6091464307019,3735.1593375283064,"","","","","","","","","","",null,680000]
[null,"Emu Park",null,"Active","TSTP WWF","CCSEP Emu Park STP",null,"Sewer Asset Type 1",0,"EPSTP",null,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",1,{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(Q105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","",null,0]
[null,"Emu Park",null,"Active","TSTP WWF","CCSEP Emu Park STP augm",null,"Sewer Asset Type 1",1,"EPSTP",null,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",1,{"$error":"#N/A"},"Crown Land",null,{"$f":"IF(Q106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","",null,0]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 1 Rockhampton Rd (CCSEP Emu Park West)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS Albermarle St (CCSEP Marine Pde)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 2 Bell Park (CCSEP Emu Park East)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 3 Keppel St Nth (CCSEP Keppel St Nth)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 4 Archer Park (CCSEP Archer St)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BD111=\"\",\"\",(BD111/$CH111)*$W111)","v":110549.74650929954},{"$f":"IF(BE111=\"\",\"\",(BE111/$CH111)*$W111)","v":18730.590879169227},{"$f":"IF(BF111=\"\",\"\",(BF111/$CH111)*$W111)","v":21867.37918005613},{"$f":"IF(BG111=\"\",\"\",(BG111/$CH111)*$W111)","v":19304.605467492507},{"$f":"IF(BH111=\"\",\"\",(BH111/$CH111)*$W111)","v":11614.782300572422},{"$f":"IF(BI111=\"\",\"\",(BI111/$CH111)*$W111)","v":7381.9811014270299},{"$f":"IF(BJ111=\"\",\"\",(BJ111/$CH111)*$W111)","v":9333.7777184811493},{"$f":"IF(BK111=\"\",\"\",(BK111/$CH111)*$W111)","v":19116.547602116556},{"$f":"IF(BL111=\"\",\"\",(BL111/$CH111)*$W111)","v":4963.2408550086257},{"$f":"IF(BM111=\"\",\"\",(BM111/$CH111)*$W111)","v":1448.813660045226},{"$f":"IF(BN111=\"\",\"\",(BN111/$CH111)*$W111)","v":15145.300146592917},{"$f":"IF(BO111=\"\",\"\",(BO111/$CH111)*$W111)","v":18401.284639553454},{"$f":"IF(BP111=\"\",\"\",(BP111/$CH111)*$W111)","v":7121.110197122598},{"$f":"IF(BQ111=\"\",\"\",(BQ111/$CH111)*$W111)","v":58500.903221002482},{"$f":"IF(BR111=\"\",\"\",(BR111/$CH111)*$W111)","v":31606.778014233285},{"$f":"IF(BS111=\"\",\"\",(BS111/$CH111)*$W111)","v":7655.4006759232807},{"$f":"IF(BT111=\"\",\"\",(BT111/$CH111)*$W111)","v":2905.3117200050488},{"$f":"IF(BU111=\"\",\"\",(BU111/$CH111)*$W111)","v":9613.6826835853644},{"$f":"IF(BV111=\"\",\"\",(BV111/$CH111)*$W111)","v":1936.9287799714396},{"$f":"IF(BW111=\"\",\"\",(BW111/$CH111)*$W111)","v":2703.553961671365},{"$f":"IF(BX111=\"\",\"\",(BX111/$CH111)*$W111)","v":2098.2806866703131},{"$f":"IF(BY111=\"\",\"\",(BY111/$CH111)*$W111)","v":""},{"$f":"IF(BZ111=\"\",\"\",(BZ111/$CH111)*$W111)","v":""},{"$f":"IF(CA111=\"\",\"\",(CA111/$CH111)*$W111)","v":""},{"$f":"IF(CB111=\"\",\"\",(CB111/$CH111)*$W111)","v":""},{"$f":"IF(CC111=\"\",\"\",(CC111/$CH111)*$W111)","v":""},{"$f":"IF(CD111=\"\",\"\",(CD111/$CH111)*$W111)","v":""},{"$f":"IF(CE111=\"\",\"\",(CE111/$CH111)*$W111)","v":""},{"$f":"IF(CF111=\"\",\"\",(CF111/$CH111)*$W111)","v":""},{"$f":"IF(CG111=\"\",\"\",(CG111/$CH111)*$W111)","v":""},"",null,382000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 5 Ahern St (CCSEP Ahern St)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","",{"$f":"IF(CG112=\"\",\"\",(CG112/$CH112)*$W112)","v":""},"",null,382000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 6 Keppel St Sth (CCSEP Keppel St Sth)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","",{"$f":"IF(CG113=\"\",\"\",(CG113/$CH113)*$W113)","v":""},"",null,382000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS Short St (CCSEP NW Emu Park)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","",{"$f":"IF(CG114=\"\",\"\",(CG114/$CH114)*$W114)","v":""},"",null,573000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS 9 Haven Rd (CCSEP Tanby Point)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","",{"$f":"IF(CG115=\"\",\"\",(CG115/$CH115)*$W115)","v":""},"",null,382000]
[null,"Zilzie",null,"Active","TSPS WWF","CSEP SPS 7 Hartley St (CCSEP Zilzie West)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","",{"$f":"IF(CG116=\"\",\"\",(CG116/$CH116)*$W116)","v":""},"",null,573000]
[null,"Kinka Beach",null,"Active","TSPS WWF","CSEP SPS Kinka Beach (CCSEP Kinka Beach)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Lammermoor",null,"Active","TSPS WWF","CSY SPS 13 Old Scenic Hwy (CCSY Lammermoor)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Lammermoor",null,"Active","TSPS WWF","CSY SPS 14 Clayton Rd (CCSY Williamson Cr)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,{"$f":"IF(AF119=\"y\",BK$14,IF(AND(AF119>0,AF119<=1),AF119*BK$14,\"\"))","v":947.5},246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Mulambin",null,"Active","TSPS WWF","CSY SPS Bluff Cres (CCSY Mulambin Beach)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Farnborough",null,"Active","TSPS WWF","CSY SPS Farnborough Rd Roundabout (CCSY Woodwind Valley)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Rosslyn",null,"Active","TSPS WWF","CSY SPS Harbour Vince Howe Dve (CCSY Rosslyn harbour)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Rosslyn",null,"Active","TSPS WWF","CSY SPS 15 Rosslyn St (CCSY Statue Bay)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Tanby",null,"Active","TSPS WWF","CSEP SPS KB Rd Tanby Hts (CCSEP Kinka West)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Taroomball",null,"Active","TSPS WWF","CSY SPS Carige Blv (CCSY Tanby Sth)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS Tanby Rd (Gumnut Glen)(CCSY Tanby Sth)",null,"Sewer Asset Type 1",1,"1W 1P WWF",null,340000,340000,"nominal",1,340000,"Crown Land",null,{"$f":"IF(Q126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,98395.062338120013,16671.206541668947,19463.11235921226,17182.109578396474,10337.764351294827,6570.3496714271987,8307.5508489099229,17014.728232250338,4417.544216499824,1289.5200115585781,13480.110078119349,16378.106747246529,6338.160908433726,52068.866741206395,28131.687237799259,6813.7074078898304,2585.8795413657504,8556.6809225628895,1723.9680240583493,2406.304573215351,1867.5796687641532,"","","","","","","","","","",null,340000]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS 3 Smith St (CCSY Barlows Todd)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,573000,573000,"nominal",1,573000,"Crown Land",null,{"$f":"IF(Q127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,165824.6197639493,28095.886318753841,32801.068770084195,28956.908201238763,17422.173450858634,11072.971652140544,14000.666577721724,28674.821403174832,7444.8612825129385,2173.2204900678389,22717.950219889375,27601.92695933018,10681.665295683897,87751.354831503719,47410.167021349924,11483.101013884921,4357.9675800075738,14420.524025378047,2905.3931699571594,4055.3309425070474,3147.4210300054697,"","","","","","","","","","",null,573000]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS 2 Farnborough Rd (CCSY Farnborough)",null,"Sewer Asset Type 1",1,"Farnborough SPS",null,680000,680000,"nominal",1,680000,"Crown Land",null,{"$f":"IF(Q128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},680000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,196790.12467624003,33342.413083337895,38926.224718424521,34364.219156792948,20675.528702589654,13140.699342854397,16615.101697819846,34029.456464500676,8835.0884329996479,2579.0400231171561,26960.220156238698,32756.213494493059,12676.321816867452,104137.73348241279,56263.374475598517,13627.414815779661,5171.7590827315007,17113.361845125779,3447.9360481166987,4812.6091464307019,3735.1593375283064,"","","","","","","","","","",null,680000]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS Seaview Hill (CCSY Seaview Hill)",null,"Sewer Asset Type 1",1,"1W 1P WWF",null,340000,340000,"nominal",1,340000,"Crown Land",null,{"$f":"IF(Q129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,98395.062338120013,16671.206541668947,19463.11235921226,17182.109578396474,10337.764351294827,6570.3496714271987,8307.5508489099229,17014.728232250338,4417.544216499824,1289.5200115585781,13480.110078119349,16378.106747246529,6338.160908433726,52068.866741206395,28131.687237799259,6813.7074078898304,2585.8795413657504,8556.6809225628895,1723.9680240583493,2406.304573215351,1867.5796687641532,"","","","","","","","","","",null,340000]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS Shaw Ave (CCSY Shaw Ave)",null,"Sewer Asset Type 1",1,"Shaw Ave SPS",null,850000,850000,"nominal",1,850000,"Crown Land",null,{"$f":"IF(Q130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},850000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,245987.65584530003,41678.016354172367,48657.780898030651,42955.273945991183,25844.410878237068,16425.874178567999,20768.877122274807,42536.820580625841,11043.86054124956,3223.8000288964449,33700.275195298374,40945.26686811632,15845.402271084316,130172.166853016,70329.218094498152,17034.268519724577,6464.6988534143757,21391.702306407224,4309.9200601458733,6015.7614330383776,4668.9491719103826,"","","","","","","","","","",null,850000.00000000023]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS 1 Charles St (CCSY Charles St SPS)",null,"Sewer Asset Type 1",1,"Charles St SPS",null,680000,680000,"nominal",1,680000,"Crown Land",null,{"$f":"IF(Q131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},680000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,196790.12467624003,33342.413083337895,38926.224718424521,34364.219156792948,20675.528702589654,13140.699342854397,16615.101697819846,34029.456464500676,8835.0884329996479,2579.0400231171561,26960.220156238698,32756.213494493059,12676.321816867452,104137.73348241279,56263.374475598517,13627.414815779661,5171.7590827315007,17113.361845125779,3447.9360481166987,4812.6091464307019,3735.1593375283064,"","","","","","","","","","",null,680000]
[null,"Zilzie",null,"Active","TSPS WWF","CSEP SPS 8 Kennedy St (CCSEP Zilzie East)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,382000,382000,"nominal",1,382000,"Crown Land",null,{"$f":"IF(Q132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,110549.74650929954,18730.590879169227,21867.37918005613,19304.605467492507,11614.782300572422,7381.9811014270299,9333.7777184811493,19116.547602116556,4963.2408550086257,1448.813660045226,15145.300146592917,18401.284639553454,7121.110197122598,58500.903221002482,31606.778014233285,7655.4006759232807,2905.3117200050488,9613.6826835853644,1936.9287799714396,2703.553961671365,2098.2806866703131,"","","","","","","","","","",null,382000]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q133,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q134,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Emu Park",null,"Active","TSTP WWF","CCSEP Emu Park STP augm","Terminal Value","Sewer Asset Type 1",-0.8,"EPSTP",null,{"$f":"IF(H135=SewerTYPE1,VLOOKUP(J135,SewerUnitrates1,2,FALSE),IF(H135=SEWERTYPE2,VLOOKUP((J135&\"_\"&K135),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$f":"L135*I135","v":{"$error":"#N/A"}},"nominal",{"$f":"IF(N135=\"\",1,VLOOKUP(N135,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M135=\"\",\"\",M135*O135)","v":{"$error":"#N/A"}},"Crown Land",null,{"$f":"IF(Q135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q135,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S135=\"\",0,S135*10000*R135)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P135+T135)*V135,0)","v":0},null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y135=\"y\",BD$14,IF(AND(Y135>0,Y135<=1),Y135*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","",{"$f":"IF(AV135=\"y\",CA$14,IF(AND(AV135>0,AV135<=1),AV135*CA$14,\"\"))","v":""},{"$f":"IF(AW135=\"y\",CB$14,IF(AND(AW135>0,AW135<=1),AW135*CB$14,\"\"))","v":""},{"$f":"IF(AX135=\"y\",CC$14,IF(AND(AX135>0,AX135<=1),AX135*CC$14,\"\"))","v":""},{"$f":"IF(AY135=\"y\",CD$14,IF(AND(AY135>0,AY135<=1),AY135*CD$14,\"\"))","v":""},{"$f":"IF(AZ135=\"y\",CE$14,IF(AND(AZ135>0,AZ135<=1),AZ135*CE$14,\"\"))","v":""},{"$f":"IF(BA135=\"y\",CF$14,IF(AND(BA135>0,BA135<=1),BA135*CF$14,\"\"))","v":""},{"$f":"IF(BB135=\"y\",CG$14,IF(AND(BB135>0,BB135<=1),BB135*CG$14,\"\"))","v":""},{"$f":"SUM(BD135:CG135)","v":18933.596564262785},null,{"$f":"IF(BD135=\"\",\"\",(BD135/$CH135)*$W135)","v":0},{"$f":"IF(BE135=\"\",\"\",(BE135/$CH135)*$W135)","v":0},{"$f":"IF(BF135=\"\",\"\",(BF135/$CH135)*$W135)","v":0},{"$f":"IF(BG135=\"\",\"\",(BG135/$CH135)*$W135)","v":0},{"$f":"IF(BH135=\"\",\"\",(BH135/$CH135)*$W135)","v":0},{"$f":"IF(BI135=\"\",\"\",(BI135/$CH135)*$W135)","v":0},{"$f":"IF(BJ135=\"\",\"\",(BJ135/$CH135)*$W135)","v":0},{"$f":"IF(BK135=\"\",\"\",(BK135/$CH135)*$W135)","v":0},{"$f":"IF(BL135=\"\",\"\",(BL135/$CH135)*$W135)","v":0},{"$f":"IF(BM135=\"\",\"\",(BM135/$CH135)*$W135)","v":0},{"$f":"IF(BN135=\"\",\"\",(BN135/$CH135)*$W135)","v":0},{"$f":"IF(BO135=\"\",\"\",(BO135/$CH135)*$W135)","v":0},{"$f":"IF(BP135=\"\",\"\",(BP135/$CH135)*$W135)","v":0},{"$f":"IF(BQ135=\"\",\"\",(BQ135/$CH135)*$W135)","v":0},{"$f":"IF(BR135=\"\",\"\",(BR135/$CH135)*$W135)","v":0},{"$f":"IF(BS135=\"\",\"\",(BS135/$CH135)*$W135)","v":0},{"$f":"IF(BT135=\"\",\"\",(BT135/$CH135)*$W135)","v":0},{"$f":"IF(BU135=\"\",\"\",(BU135/$CH135)*$W135)","v":0},{"$f":"IF(BV135=\"\",\"\",(BV135/$CH135)*$W135)","v":0},{"$f":"IF(BW135=\"\",\"\",(BW135/$CH135)*$W135)","v":0},{"$f":"IF(BX135=\"\",\"\",(BX135/$CH135)*$W135)","v":0},{"$f":"IF(BY135=\"\",\"\",(BY135/$CH135)*$W135)","v":""},{"$f":"IF(BZ135=\"\",\"\",(BZ135/$CH135)*$W135)","v":""},{"$f":"IF(CA135=\"\",\"\",(CA135/$CH135)*$W135)","v":""},{"$f":"IF(CB135=\"\",\"\",(CB135/$CH135)*$W135)","v":""},{"$f":"IF(CC135=\"\",\"\",(CC135/$CH135)*$W135)","v":""},{"$f":"IF(CD135=\"\",\"\",(CD135/$CH135)*$W135)","v":""},{"$f":"IF(CE135=\"\",\"\",(CE135/$CH135)*$W135)","v":""},{"$f":"IF(CF135=\"\",\"\",(CF135/$CH135)*$W135)","v":""},"",{"$f":"IF(SUM(CJ135:DM135)=W135,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ135:DM135)","v":0}]
[null,"Yeppoon",null,"Active","TSTP WWF","CCSY Yeppoon STP","Terminal Value","Sewer Asset Type 1",-0.6,"YSTP",null,{"$error":"#N/A"},{"$error":"#N/A"},"nominal",1,{"$error":"#N/A"},"Rural Grazing unFlooded m2",0.04,{"$f":"IF(Q136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q136,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",{"$f":"IF(SUM(CJ136:DM136)=W136,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ136:DM136)","v":0}]
[null,"Barmaryee",null,"Active","TSPS WWF","CSY SPS Millroy Drive SPS","Terminal Value","Sewer Asset Type 1",-0.5,"1W 2P WWF",null,382000,-191000,"nominal",1,-191000,"Rural Grazing unFlooded m2",0.04,{"$f":"IF(Q137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q137,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-190720,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-55193.842026841907,-9351.5662106679447,-10917.661144555772,-9638.1527611522797,-5798.8776972910273,-3685.5796745135158,-4660.0473467767661,-9544.2616719258367,-2477.9824499142542,-723.34487236603536,-7561.5488061733013,-9187.1544671613465,-3555.3354366367066,-29207.5713673026,-15780.221735273748,-3822.0890495080839,-1450.5263121449291,-4799.7946633858655,-967.04465161296582,-1349.7953182459757,-1047.6023365491155,"","","","","","","","","","",null,-190719.99999999997]
[null,"Barmaryee",null,"Active","TSPS WWF","CSY SPS Plover Drive","Terminal Value","Sewer Asset Type 1",-0.4,"1W 2P WWF",null,382000,-152800,"nominal",1,-152800,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(Q138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q138,Landcost2,2,FALSE),\"Error\")))","v":72},28800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-124000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-35885.25802919671,-6080.0870916674976,-7098.3115663009421,-6266.4164344740075,-3770.2434692957604,-2396.2451742852136,-3029.8126625436189,-6205.3714729383582,-1611.1043613117004,-470.29553362724613,-4916.2754402552919,-5973.1918725252044,-2311.5645666052415,-18989.821987969393,-10259.791816138553,-2484.9991722892323,-943.08547979221487,-3120.6718658758773,-628.74127936245679,-877.5934325844222,-681.11729096104409,"","","","","","","","","","",null,-124000.00000000001]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS Albermarle St (CCSEP Marine Pde)","Terminal Value","Sewer Asset Type 1",-0.5,"1W 2P WWF",null,382000,-191000,"nominal",1,-191000,"Crown Land",null,{"$f":"IF(Q139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-191000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-55274.87325464977,-9365.2954395846136,-10933.689590028065,-9652.3027337462536,-5807.3911502862111,-3690.9905507135149,-4666.8888592405747,-9558.273801058278,-2481.6204275043128,-724.40683002261301,-7572.6500732964587,-9200.6423197767272,-3560.555098561299,-29250.451610501241,-15803.389007116642,-3827.7003379616403,-1452.6558600025244,-4806.8413417926822,-968.46438998571978,-1351.7769808356825,-1049.1403433351566,"","","","","","","","","","",null,-191000]
[null,"Emu Park",null,"Active","TSPS WWF","CSEP SPS Short St (CCSEP NW Emu Park)","Terminal Value","Sewer Asset Type 1",-0.5,"2W 2P WWF",null,573000,-286500,"nominal",1,-286500,"Crown Land",null,{"$f":"IF(Q140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-286500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-82912.309881974652,-14047.94315937692,-16400.534385042098,-14478.454100619381,-8711.0867254293171,-5536.4858260702722,-7000.333288860862,-14337.410701587416,-3722.4306412564692,-1086.6102450339195,-11358.975109944688,-13800.96347966509,-5340.8326478419485,-43875.677415751859,-23705.083510674962,-5741.5505069424607,-2178.9837900037869,-7210.2620126890233,-1452.6965849785797,-2027.6654712535237,-1573.7105150027348,"","","","","","","","",{"$f":"IF(CG140=\"\",\"\",(CG140/$CH140)*$W140)","v":""},"",null,-286500]
[null,"Kinka Beach",null,"Active","TSPS WWF","CSEP SPS Kinka Beach (CCSEP Kinka Beach)","Terminal Value","Sewer Asset Type 1",-0.5,"2W 2P WWF",null,573000,-286500,"nominal",1,-286500,"Crown Land",null,{"$f":"IF(Q141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-286500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-82912.309881974652,-14047.94315937692,-16400.534385042098,-14478.454100619381,-8711.0867254293171,-5536.4858260702722,-7000.333288860862,-14337.410701587416,-3722.4306412564692,-1086.6102450339195,-11358.975109944688,-13800.96347966509,-5340.8326478419485,-43875.677415751859,-23705.083510674962,-5741.5505069424607,-2178.9837900037869,-7210.2620126890233,-1452.6965849785797,-2027.6654712535237,-1573.7105150027348,"","","","","","","","","","",null,-286500]
[null,"Mulambin",null,"Active","TSPS WWF","CSY SPS Bluff Cres (CCSY Mulambin Beach)","Terminal Value","Sewer Asset Type 1",-0.5,"1W 2P WWF",null,382000,-191000,"nominal",1,-191000,"Crown Land",null,{"$f":"IF(Q142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-191000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-55274.87325464977,-9365.2954395846136,-10933.689590028065,-9652.3027337462536,-5807.3911502862111,-3690.9905507135149,-4666.8888592405747,-9558.273801058278,-2481.6204275043128,-724.40683002261301,-7572.6500732964587,-9200.6423197767272,-3560.555098561299,-29250.451610501241,-15803.389007116642,-3827.7003379616403,-1452.6558600025244,-4806.8413417926822,-968.46438998571978,-1351.7769808356825,-1049.1403433351566,"","","","","","","","","","",null,-191000]
[null,"Tanby",null,"Active","TSPS WWF","CSEP SPS KB Rd Tanby Hts (CCSEP Kinka West)","Terminal Value","Sewer Asset Type 1",-0.5,"1W 2P WWF",null,382000,-191000,"nominal",1,-191000,"Crown Land",null,{"$f":"IF(Q143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-191000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-55274.87325464977,-9365.2954395846136,-10933.689590028065,-9652.3027337462536,-5807.3911502862111,-3690.9905507135149,-4666.8888592405747,-9558.273801058278,-2481.6204275043128,-724.40683002261301,-7572.6500732964587,-9200.6423197767272,-3560.555098561299,-29250.451610501241,-15803.389007116642,-3827.7003379616403,-1452.6558600025244,-4806.8413417926822,-968.46438998571978,-1351.7769808356825,-1049.1403433351566,"","","","","","","","","","",null,-191000]
[null,"Farnborough",null,"Active","TSPS WWF","CSY SPS Farnborough Rd Roundabout (CCSY Woodwind Valley)","Terminal Value","Sewer Asset Type 1",-0.5,"2W 2P WWF",null,573000,-286500,"nominal",1,-286500,"Crown Land",null,{"$f":"IF(Q144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-286500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-82912.309881974652,-14047.94315937692,-16400.534385042098,-14478.454100619381,-8711.0867254293171,-5536.4858260702722,-7000.333288860862,-14337.410701587416,-3722.4306412564692,-1086.6102450339195,-11358.975109944688,-13800.96347966509,-5340.8326478419485,-43875.677415751859,-23705.083510674962,-5741.5505069424607,-2178.9837900037869,-7210.2620126890233,-1452.6965849785797,-2027.6654712535237,-1573.7105150027348,"","","","","","","","","","",null,-286500]
[null,"Yeppoon",null,"Active","TSPS WWF","CSY SPS Shaw Ave (CCSY Shaw Ave)","Terminal Value","Sewer Asset Type 1",-0.4,"Shaw Ave SPS",null,850000,-340000,"nominal",1,-340000,"Crown Land",null,{"$f":"IF(Q145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-340000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-98395.062338120013,-16671.206541668947,-19463.11235921226,-17182.109578396474,-10337.764351294827,-6570.3496714271987,-8307.5508489099229,-17014.728232250338,-4417.544216499824,-1289.5200115585781,-13480.110078119349,-16378.106747246529,-6338.160908433726,-52068.866741206395,-28131.687237799259,-6813.7074078898304,-2585.8795413657504,-8556.6809225628895,-1723.9680240583493,-2406.304573215351,-1867.5796687641532,"","","","","","","","","","",null,-340000]
[null,"Farnborough",null,"Passive","TRM WWF","CCY 200 RM Farnborough Rd (end part) (CCSY Woodwind Valley)","Terminal Value","Sewer Asset Type 2",-560,"200 TRM","<1.5m",413,-231280,"nominal",1,-231280,"Easement",null,{"$f":"IF(Q146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q146,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-231280,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,{"$f":"IF(AA146=\"y\",BF$14,IF(AND(AA146>0,AA146<=1),AA146*BF$14,\"\"))","v":1083.8432861595347},956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AO146=\"y\",BT$14,IF(AND(AO146>0,AO146<=1),AO146*BT$14,\"\"))","v":144},{"$f":"IF(AP146=\"y\",BU$14,IF(AND(AP146>0,AP146<=1),AP146*BU$14,\"\"))","v":476.49630740273426},{"$f":"IF(AQ146=\"y\",BV$14,IF(AND(AQ146>0,AQ146<=1),AQ146*BV$14,\"\"))","v":96.002691344735496},{"$f":"IF(AR146=\"y\",BW$14,IF(AND(AR146>0,AR146<=1),AR146*BW$14,\"\"))","v":134},{"$f":"IF(AS146=\"y\",BX$14,IF(AND(AS146>0,AS146<=1),AS146*BX$14,\"\"))","v":104},{"$f":"IF(AT146=\"y\",BY$14,IF(AND(AT146>0,AT146<=1),AT146*BY$14,\"\"))","v":""},{"$f":"IF(AU146=\"y\",BZ$14,IF(AND(AU146>0,AU146<=1),AU146*BZ$14,\"\"))","v":""},"","","","","","","",18933.596564262785,null,-66931.794169295288,-11340.343085168217,-13239.495960113563,-11687.877362622165,-7032.1121740219633,-4469.3837411990662,-5651.0892951055503,-11574.01866339664,-3004.9694893884684,-877.17702433314093,-9169.6466437277741,-11140.966260303463,-4311.4407497133889,-35419.080882077105,-19136.166542230036,-4634.9242626375299,-1759.0065303737374,-5820.5563640304272,-1172.7038958947501,-1636.8532990977835,-1270.3936052699216,"","","","","","","","","",{"$f":"IF(SUM(CJ146:DM146)=W146,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ146:DM146)","v":-231279.99999999997}]
[null,"Farnborough",null,"Passive","TRM WWF","CCY 200 RM Farnborough Rd (first part) (CCSY Woodwind Valley)","Terminal Value","Sewer Asset Type 2",-480,"200 TRM","<1.5m",413,-198240,"nominal",1,-198240,"Easement",null,{"$f":"IF(Q147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q147,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-198240,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y147=\"y\",BD$14,IF(AND(Y147>0,Y147<=1),Y147*BD$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD147:CG147)","v":18933.596564262785},null,-57370.109287967382,-9720.2940730013288,-11348.139394383055,-10018.180596533284,-6027.5247205902542,-3830.9003495991997,-4843.7908243761858,-9920.58742576855,-2575.6881337615441,-751.86602085697803,-7859.6971231952348,-9549.3996516886818,-3695.5206426114764,-30359.212184637519,{"$f":"IF(BR147=\"\",\"\",(BR147/$CH147)*$W147)","v":-16402.428464768604},{"$f":"IF(BS147=\"\",\"\",(BS147/$CH147)*$W147)","v":-3972.7922251178825},-1507.7198831774892,{"$f":"IF(BU147=\"\",\"\",(BU147/$CH147)*$W147)","v":-4989.0483120260797},{"$f":"IF(BV147=\"\",\"\",(BV147/$CH147)*$W147)","v":-1005.1747679097858},{"$f":"IF(BW147=\"\",\"\",(BW147/$CH147)*$W147)","v":-1403.0171135123858},{"$f":"IF(BX147=\"\",\"\",(BX147/$CH147)*$W147)","v":-1088.9088045170756},{"$f":"IF(BY147=\"\",\"\",(BY147/$CH147)*$W147)","v":""},{"$f":"IF(BZ147=\"\",\"\",(BZ147/$CH147)*$W147)","v":""},"","","","","","","",{"$f":"IF(SUM(CJ147:DM147)=W147,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ147:DM147)","v":-198239.99999999997}]
[null,"Mulambin",null,"Passive","TGM WWF","CCY 225 GM Bluff Cres (CCSY Mulambin Beach)","Terminal Value","Sewer Asset Type 2",-250,"225 TGM","1.5-3.0m",799,-199750,"nominal",1,-199750,"Easement",null,{"$f":"IF(Q148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q148,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-199750,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD148:CG148)","v":18933.596564262785},null,-57807.099123645508,-9794.3338432305063,-11434.578511037203,-10094.489377307927,-6073.4365563857109,-3860.0804319634794,-4880.6861237345802,-9996.1528364470723,-2595.3072271936462,-757.59300679066462,-7919.5646708951181,-9622.1377140073364,-3723.6695337048141,-30590.459210458757,-16527.366252207063,-4003.0531021352754,-1519.2042305523782,-5027.0500420056978,-1012.8312141342802,-1413.7039367640189,-1097.20305539894,"","","","","","","","","",{"$f":"IF(SUM(CJ148:DM148)=W148,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ148:DM148)","v":-199749.99999999997}]
[null,"Lammermoor",null,"Active","TSPS WWF","CSY SPS 13 Old Scenic Hwy (CCSY Lammermoor)","Terminal Value","Sewer Asset Type 1",-0.5,"2W 2P WWF",null,573000,-286500,"nominal",1,-286500,"Crown Land",null,{"$f":"IF(Q149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-286500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD149:CG149)","v":18933.596564262785},null,-82912.309881974652,-14047.94315937692,-16400.534385042098,-14478.454100619381,-8711.0867254293171,-5536.4858260702722,-7000.333288860862,-14337.410701587416,-3722.4306412564692,-1086.6102450339195,-11358.975109944688,-13800.96347966509,-5340.8326478419485,-43875.677415751859,-23705.083510674962,-5741.5505069424607,-2178.9837900037869,-7210.2620126890233,-1452.6965849785797,-2027.6654712535237,-1573.7105150027348,"","","","","","","","","",{"$f":"IF(SUM(CJ149:DM149)=W149,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ149:DM149)","v":-286500}]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 200 RM Short St to Gap St (CCSEP NW Emu Park)","Terminal Value","Sewer Asset Type 2",-300,"200 TRM","<1.5m",413,-123900,"nominal",1,-123900,"Easement",null,{"$f":"IF(Q150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q150,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-123900,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BD150:CG150)","v":18933.596564262785},null,-35856.318304979613,-6075.1837956258305,-7092.5871214894096,-6261.3628728333024,-3767.2029503689091,-2394.3127184995001,-3027.369265235116,-6200.3671411053438,-1609.8050836009652,-469.91626303561122,-4912.3107019970221,-5968.3747823054264,-2309.7004016321725,-18974.507615398448,-10251.517790480377,-2482.9951406986766,-942.3249269859308,-3118.1551950163002,-628.23422994361613,-876.8856959452412,-680.56800282317226,"","","","","","","","","",{"$f":"IF(SUM(CJ150:DM150)=W150,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CJ150:DM150)","v":-123899.99999999999}]
[null,"Emu Park",null,"Passive","TRM WWF","CCEP 200 RM Kinka (Albermarle end part) to Short St (CCSEP Kinka Beach)","Terminal Value","Sewer Asset Type 2",-1000,"200 TRM","<1.5m",413,-413000,"nominal",1,-413000,"Easement",null,{"$f":"IF(Q151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q151,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-413000,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-119521.06101659872,-20250.612652086103,-23641.957071631365,-20871.20957611101,-12557.343167896363,-7981.0423949983333,-10091.230884117054,-20667.890470351143,-5366.0169453365506,-1566.3875434520376,-16374.36900665674,-19894.582607684755,-7699.0013387739091,-63248.35871799483,-34171.725968267921,-8276.6504689955891,-3141.0830899531029,-10393.850650054334,-2094.1140998120536,-2922.9523198174707,-2268.5600094105744,"","","","","","","","","","",null,-412999.99999999988]
[null,"Kinka Beach",null,"Passive","TGM WWF","CCEP 450 GM Kinka Bch Stg 3 (CCSEP Kinka Beach)","Terminal Value","Sewer Asset Type 2",-600,"450 TGM","1.5-3.0m",977,-586200,"nominal",1,-586200,"Easement",null,{"$f":"IF(Q152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q152,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-586200,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-169644.66336060574,-28743.12139625393,-33556.695485206554,-29623.978337811801,-17823.521949203023,-11328.055815854777,-14323.19502244411,-29335.393205132787,-7616.3659403299898,-2223.2842081636427,-23241.295669981067,-28237.782868340928,-10927.735072128971,-89772.852010868199,-48502.338408229189,-11747.63318383829,-4458.3605504370671,-14752.724578842253,-2972.3236932441305,-4148.7521788789372,-3219.927064204549,"","","","","","","","","","",null,-586200.00000000012]
[null,"Kinka Beach",null,"Passive","TRM WWF","CCEP 200 RM Kinka to Short (first part at Albermarle St) (CCSEP Kinka Beach)","Terminal Value","Sewer Asset Type 2",-1300,"200 TRM","<1.5m",413,-536900,"nominal",1,-536900,"Easement",null,{"$f":"IF(Q153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q153,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-536900,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-155377.37932157834,-26325.796447711931,-30734.544193120772,-27132.572448944313,-16324.546118265273,-10375.355113497833,-13118.600149352171,-26868.257611456487,-6975.8220289375158,-2036.3038064876487,-21286.679708653763,-25862.957389990181,-10008.701740406081,-82222.866333393278,-44423.2437587483,-10759.645609694266,-4083.4080169390336,-13512.005845070633,-2722.34832975567,-3799.8380157627116,-2949.1280122337466,"","","","","","","","","","",null,-536900]
[null,"Tanby",null,"Passive","TRM WWF","CCEP 150 RM Kinka Beach Rd (CCSEP Kinka West)","Terminal Value","Sewer Asset Type 2",-1300,"150 TRM","<1.5m",375,-487500,"nominal",1,-487500,"Easement",null,{"$f":"IF(Q154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q154,Landcost2,2,FALSE),\"Error\")))","v":2},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-487500,null,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-141081.15555833385,-23903.568203128267,-27906.668456223462,-24636.112998436118,-14822.529768400671,-9420.7219553551749,-11911.561878951728,-24396.117685947174,-6333.9788398343062,-1848.94413422002,-19328.099009068184,-23483.314821419655,-9087.804243710123,-74657.566283347405,-40335.875083609229,-9769.6540039596839,-3707.6949306347155,-12268.770440439437,-2471.8659168483687,-3450.2161160073047,-2677.7796721250725,"","","","","","","","","","",null,-487499.99999999994]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H155=SewerTYPE1,VLOOKUP(J155,SewerUnitrates1,2,FALSE),IF(H155=SEWERTYPE2,VLOOKUP((J155&\"_\"&K155),Sewerrates2,2,FALSE),0))","v":0},{"$f":"L155*I155","v":0},null,{"$f":"IF(N155=\"\",1,VLOOKUP(N155,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M155=\"\",\"\",M155*O155)","v":0},null,null,{"$f":"IF(Q155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q155,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S155=\"\",0,S155*10000*R155)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P155+T155)*V155,0)","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,{"$f":"IF(Y155=\"y\",BD$14,IF(AND(Y155>0,Y155<=1),Y155*BD$14,\"\"))","v":""},"","",{"$f":"IF(AB155=\"y\",BG$14,IF(AND(AB155>0,AB155<=1),AB155*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AR155=\"y\",BW$14,IF(AND(AR155>0,AR155<=1),AR155*BW$14,\"\"))","v":""},"","","","",{"$f":"IF(AW155=\"y\",CB$14,IF(AND(AW155>0,AW155<=1),AW155*CB$14,\"\"))","v":""},"","","","","",{"$f":"SUM(BD155:CG155)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CJ155:DM155)=W155,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q156,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q157,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",""," ","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q158,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q159,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ159=\"y\",BV$14,IF(AND(AQ159>0,AQ159<=1),AQ159*BV$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q160,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AO160=\"y\",BT$14,IF(AND(AO160>0,AO160<=1),AO160*BT$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q161,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q162,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q163,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q164,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q165,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q166,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q167,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q168,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q169,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q170,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q171,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q172,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q173,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AA173=\"y\",BF$14,IF(AND(AA173>0,AA173<=1),AA173*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q174,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y174=\"y\",BD$14,IF(AND(Y174>0,Y174<=1),Y174*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q175,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q176,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q177,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q178,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q179,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q180,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG180=\"\",\"\",(CG180/$CH180)*$W180)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q181,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q182,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q183,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q184,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q185,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ185=\"y\",CE$14,IF(AND(AZ185>0,AZ185<=1),AZ185*CE$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q186,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q187,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q188,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q189,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q190,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q191,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AD191=\"y\",BI$14,IF(AND(AD191>0,AD191<=1),AD191*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AW191=\"y\",CB$14,IF(AND(AW191>0,AW191<=1),AW191*CB$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q192,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q193,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q194,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q195,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q196,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q197,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q198,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q199,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BD199=\"\",\"\",(BD199/$CH199)*$W199)","v":""},{"$f":"IF(BE199=\"\",\"\",(BE199/$CH199)*$W199)","v":""},{"$f":"IF(BF199=\"\",\"\",(BF199/$CH199)*$W199)","v":""},{"$f":"IF(BG199=\"\",\"\",(BG199/$CH199)*$W199)","v":""},{"$f":"IF(BH199=\"\",\"\",(BH199/$CH199)*$W199)","v":""},{"$f":"IF(BI199=\"\",\"\",(BI199/$CH199)*$W199)","v":""},{"$f":"IF(BJ199=\"\",\"\",(BJ199/$CH199)*$W199)","v":""},{"$f":"IF(BK199=\"\",\"\",(BK199/$CH199)*$W199)","v":""},{"$f":"IF(BL199=\"\",\"\",(BL199/$CH199)*$W199)","v":""},{"$f":"IF(BM199=\"\",\"\",(BM199/$CH199)*$W199)","v":""},{"$f":"IF(BN199=\"\",\"\",(BN199/$CH199)*$W199)","v":""},{"$f":"IF(BO199=\"\",\"\",(BO199/$CH199)*$W199)","v":""},{"$f":"IF(BP199=\"\",\"\",(BP199/$CH199)*$W199)","v":""},{"$f":"IF(BQ199=\"\",\"\",(BQ199/$CH199)*$W199)","v":""},"","",{"$f":"IF(BT199=\"\",\"\",(BT199/$CH199)*$W199)","v":""},"","","","","","",{"$f":"IF(CA199=\"\",\"\",(CA199/$CH199)*$W199)","v":""},{"$f":"IF(CB199=\"\",\"\",(CB199/$CH199)*$W199)","v":""},{"$f":"IF(CC199=\"\",\"\",(CC199/$CH199)*$W199)","v":""},{"$f":"IF(CD199=\"\",\"\",(CD199/$CH199)*$W199)","v":""},{"$f":"IF(CE199=\"\",\"\",(CE199/$CH199)*$W199)","v":""},{"$f":"IF(CF199=\"\",\"\",(CF199/$CH199)*$W199)","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q200,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q201,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q202,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q203,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q204,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q205,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q206,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H207=SewerTYPE1,VLOOKUP(J207,SewerUnitrates1,2,FALSE),IF(H207=SEWERTYPE2,VLOOKUP((J207&\"_\"&K207),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N207=\"\",1,VLOOKUP(N207,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q207,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M208=\"\",\"\",M208*O208)","v":0},null,null,{"$f":"IF(Q208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q208,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S208=\"\",0,S208*10000*R208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P208+T208)*V208,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q209,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q210,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BD210:CG210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CJ210:DM210)=W210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q211,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BR211=\"\",\"\",(BR211/$CH211)*$W211)","v":""},{"$f":"IF(BS211=\"\",\"\",(BS211/$CH211)*$W211)","v":""},"",{"$f":"IF(BU211=\"\",\"\",(BU211/$CH211)*$W211)","v":""},{"$f":"IF(BV211=\"\",\"\",(BV211/$CH211)*$W211)","v":""},{"$f":"IF(BW211=\"\",\"\",(BW211/$CH211)*$W211)","v":""},{"$f":"IF(BX211=\"\",\"\",(BX211/$CH211)*$W211)","v":""},{"$f":"IF(BY211=\"\",\"\",(BY211/$CH211)*$W211)","v":""},{"$f":"IF(BZ211=\"\",\"\",(BZ211/$CH211)*$W211)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L212*I212","v":0},null,1,0,null,null,{"$f":"IF(Q212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q212,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG212=\"\",\"\",(CG212/$CH212)*$W212)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q213,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q214,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AF214=\"y\",BK$14,IF(AND(AF214>0,AF214<=1),AF214*BK$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q215,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q216,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q217,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q218,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q219,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q220,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q221,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q222,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q223,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q224,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV224=\"y\",CA$14,IF(AND(AV224>0,AV224<=1),AV224*CA$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q225,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q226,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q227,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q228,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q229,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AE229=\"y\",BJ$14,IF(AND(AE229>0,AE229<=1),AE229*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q230,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y230=\"y\",BD$14,IF(AND(Y230>0,Y230<=1),Y230*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q231,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q232,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q233,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q234,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AK234=\"y\",BP$14,IF(AND(AK234>0,AK234<=1),AK234*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q235,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q236,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q237,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q238,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q239,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q240,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q241,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q242,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q243,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q244,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG244=\"\",\"\",(CG244/$CH244)*$W244)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q245,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q246,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q247,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q248,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q249,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q250,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q251,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q252,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q253,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q254,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q255,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q256,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q257,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AM257=\"y\",BR$14,IF(AND(AM257>0,AM257<=1),AM257*BR$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q258,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q259,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q260,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q261,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q262,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q263,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BD263=\"\",\"\",(BD263/$CH263)*$W263)","v":""},{"$f":"IF(BE263=\"\",\"\",(BE263/$CH263)*$W263)","v":""},{"$f":"IF(BF263=\"\",\"\",(BF263/$CH263)*$W263)","v":""},{"$f":"IF(BG263=\"\",\"\",(BG263/$CH263)*$W263)","v":""},{"$f":"IF(BH263=\"\",\"\",(BH263/$CH263)*$W263)","v":""},{"$f":"IF(BI263=\"\",\"\",(BI263/$CH263)*$W263)","v":""},{"$f":"IF(BJ263=\"\",\"\",(BJ263/$CH263)*$W263)","v":""},{"$f":"IF(BK263=\"\",\"\",(BK263/$CH263)*$W263)","v":""},{"$f":"IF(BL263=\"\",\"\",(BL263/$CH263)*$W263)","v":""},{"$f":"IF(BM263=\"\",\"\",(BM263/$CH263)*$W263)","v":""},{"$f":"IF(BN263=\"\",\"\",(BN263/$CH263)*$W263)","v":""},{"$f":"IF(BO263=\"\",\"\",(BO263/$CH263)*$W263)","v":""},{"$f":"IF(BP263=\"\",\"\",(BP263/$CH263)*$W263)","v":""},{"$f":"IF(BQ263=\"\",\"\",(BQ263/$CH263)*$W263)","v":""},"","",{"$f":"IF(BT263=\"\",\"\",(BT263/$CH263)*$W263)","v":""},"","","","","","",{"$f":"IF(CA263=\"\",\"\",(CA263/$CH263)*$W263)","v":""},{"$f":"IF(CB263=\"\",\"\",(CB263/$CH263)*$W263)","v":""},{"$f":"IF(CC263=\"\",\"\",(CC263/$CH263)*$W263)","v":""},{"$f":"IF(CD263=\"\",\"\",(CD263/$CH263)*$W263)","v":""},{"$f":"IF(CE263=\"\",\"\",(CE263/$CH263)*$W263)","v":""},{"$f":"IF(CF263=\"\",\"\",(CF263/$CH263)*$W263)","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q264,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q265,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q266,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG266=\"\",\"\",(CG266/$CH266)*$W266)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q267,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q268,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q269,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q270,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H271=SewerTYPE1,VLOOKUP(J271,SewerUnitrates1,2,FALSE),IF(H271=SEWERTYPE2,VLOOKUP((J271&\"_\"&K271),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N271=\"\",1,VLOOKUP(N271,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q271,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AL271=\"y\",BQ$14,IF(AND(AL271>0,AL271<=1),AL271*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M272=\"\",\"\",M272*O272)","v":0},null,null,{"$f":"IF(Q272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q272,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S272=\"\",0,S272*10000*R272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P272+T272)*V272,0)","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,"","","",{"$f":"IF(AB272=\"y\",BG$14,IF(AND(AB272>0,AB272<=1),AB272*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q273,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y273=\"y\",BD$14,IF(AND(Y273>0,Y273<=1),Y273*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q274,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BD274:CG274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CJ274:DM274)=W274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q275,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BR275=\"\",\"\",(BR275/$CH275)*$W275)","v":""},{"$f":"IF(BS275=\"\",\"\",(BS275/$CH275)*$W275)","v":""},"",{"$f":"IF(BU275=\"\",\"\",(BU275/$CH275)*$W275)","v":""},{"$f":"IF(BV275=\"\",\"\",(BV275/$CH275)*$W275)","v":""},{"$f":"IF(BW275=\"\",\"\",(BW275/$CH275)*$W275)","v":""},{"$f":"IF(BX275=\"\",\"\",(BX275/$CH275)*$W275)","v":""},{"$f":"IF(BY275=\"\",\"\",(BY275/$CH275)*$W275)","v":""},{"$f":"IF(BZ275=\"\",\"\",(BZ275/$CH275)*$W275)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L276*I276","v":0},null,1,0,null,null,{"$f":"IF(Q276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q276,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q277,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q278,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q279,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q280,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q281,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q282,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q283,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q284,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q285,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AP285=\"y\",BU$14,IF(AND(AP285>0,AP285<=1),AP285*BU$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q286,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q287,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q288,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q289,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q290,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q291,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q292,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q293,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q294,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q295,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q296,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q297,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AG297=\"y\",BL$14,IF(AND(AG297>0,AG297<=1),AG297*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q298,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q299,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q300,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q301,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q302,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q303,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q304,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q305,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY305=\"y\",CD$14,IF(AND(AY305>0,AY305<=1),AY305*CD$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q306,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q307,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q308,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q309,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q310,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q311,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q312,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q313,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q314,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q315,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q316,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q317,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q318,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AP318=\"y\",BU$14,IF(AND(AP318>0,AP318<=1),AP318*BU$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q319,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q320,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(AC320=\"y\",BH$14,IF(AND(AC320>0,AC320<=1),AC320*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q321,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y321=\"y\",BD$14,IF(AND(Y321>0,Y321<=1),Y321*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q322,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q323,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q324,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q325,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q326,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q327,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BD327=\"\",\"\",(BD327/$CH327)*$W327)","v":""},{"$f":"IF(BE327=\"\",\"\",(BE327/$CH327)*$W327)","v":""},{"$f":"IF(BF327=\"\",\"\",(BF327/$CH327)*$W327)","v":""},{"$f":"IF(BG327=\"\",\"\",(BG327/$CH327)*$W327)","v":""},{"$f":"IF(BH327=\"\",\"\",(BH327/$CH327)*$W327)","v":""},{"$f":"IF(BI327=\"\",\"\",(BI327/$CH327)*$W327)","v":""},{"$f":"IF(BJ327=\"\",\"\",(BJ327/$CH327)*$W327)","v":""},{"$f":"IF(BK327=\"\",\"\",(BK327/$CH327)*$W327)","v":""},{"$f":"IF(BL327=\"\",\"\",(BL327/$CH327)*$W327)","v":""},{"$f":"IF(BM327=\"\",\"\",(BM327/$CH327)*$W327)","v":""},{"$f":"IF(BN327=\"\",\"\",(BN327/$CH327)*$W327)","v":""},{"$f":"IF(BO327=\"\",\"\",(BO327/$CH327)*$W327)","v":""},{"$f":"IF(BP327=\"\",\"\",(BP327/$CH327)*$W327)","v":""},{"$f":"IF(BQ327=\"\",\"\",(BQ327/$CH327)*$W327)","v":""},"","",{"$f":"IF(BT327=\"\",\"\",(BT327/$CH327)*$W327)","v":""},"","","","","","",{"$f":"IF(CA327=\"\",\"\",(CA327/$CH327)*$W327)","v":""},{"$f":"IF(CB327=\"\",\"\",(CB327/$CH327)*$W327)","v":""},{"$f":"IF(CC327=\"\",\"\",(CC327/$CH327)*$W327)","v":""},{"$f":"IF(CD327=\"\",\"\",(CD327/$CH327)*$W327)","v":""},{"$f":"IF(CE327=\"\",\"\",(CE327/$CH327)*$W327)","v":""},{"$f":"IF(CF327=\"\",\"\",(CF327/$CH327)*$W327)","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q328,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q329,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q330,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG330=\"\",\"\",(CG330/$CH330)*$W330)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q331,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q332,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q333,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q334,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H335=SewerTYPE1,VLOOKUP(J335,SewerUnitrates1,2,FALSE),IF(H335=SEWERTYPE2,VLOOKUP((J335&\"_\"&K335),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N335=\"\",1,VLOOKUP(N335,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q335,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AH335=\"y\",BM$14,IF(AND(AH335>0,AH335<=1),AH335*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M336=\"\",\"\",M336*O336)","v":0},null,null,{"$f":"IF(Q336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q336,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S336=\"\",0,S336*10000*R336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P336+T336)*V336,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q337,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q338,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BD338:CG338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CJ338:DM338)=W338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q339,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BR339=\"\",\"\",(BR339/$CH339)*$W339)","v":""},{"$f":"IF(BS339=\"\",\"\",(BS339/$CH339)*$W339)","v":""},"",{"$f":"IF(BU339=\"\",\"\",(BU339/$CH339)*$W339)","v":""},{"$f":"IF(BV339=\"\",\"\",(BV339/$CH339)*$W339)","v":""},{"$f":"IF(BW339=\"\",\"\",(BW339/$CH339)*$W339)","v":""},{"$f":"IF(BX339=\"\",\"\",(BX339/$CH339)*$W339)","v":""},{"$f":"IF(BY339=\"\",\"\",(BY339/$CH339)*$W339)","v":""},{"$f":"IF(BZ339=\"\",\"\",(BZ339/$CH339)*$W339)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L340*I340","v":0},null,1,0,null,null,{"$f":"IF(Q340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q340,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q341,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q342,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q343,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q344,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q345,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q346,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS346=\"y\",BX$14,IF(AND(AS346>0,AS346<=1),AS346*BX$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q347,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q348,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q349,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q350,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q351,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q352,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q353,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q354,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q355,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q356,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q357,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q358,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q359,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q360,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q361,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AM361=\"y\",BR$14,IF(AND(AM361>0,AM361<=1),AM361*BR$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q362,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG362=\"\",\"\",(CG362/$CH362)*$W362)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q363,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q364,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q365,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q366,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q367,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q368,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AD368=\"y\",BI$14,IF(AND(AD368>0,AD368<=1),AD368*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB368=\"y\",CG$14,IF(AND(BB368>0,BB368<=1),BB368*CG$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q369,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q370,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q371,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q372,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q373,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q374,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q375,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q376,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q377,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q378,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q379,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q380,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q381,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AB381=\"y\",BG$14,IF(AND(AB381>0,AB381<=1),AB381*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q382,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y382=\"y\",BD$14,IF(AND(Y382>0,Y382<=1),Y382*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q383,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q384,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q385,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q386,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q387,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q388,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q389,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q390,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV390=\"y\",CA$14,IF(AND(AV390>0,AV390<=1),AV390*CA$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q391,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT391=\"y\",BY$14,IF(AND(AT391>0,AT391<=1),AT391*BY$14,\"\"))","v":""},"","","","","","","","",0,null,{"$f":"IF(BD391=\"\",\"\",(BD391/$CH391)*$W391)","v":""},{"$f":"IF(BE391=\"\",\"\",(BE391/$CH391)*$W391)","v":""},{"$f":"IF(BF391=\"\",\"\",(BF391/$CH391)*$W391)","v":""},{"$f":"IF(BG391=\"\",\"\",(BG391/$CH391)*$W391)","v":""},{"$f":"IF(BH391=\"\",\"\",(BH391/$CH391)*$W391)","v":""},{"$f":"IF(BI391=\"\",\"\",(BI391/$CH391)*$W391)","v":""},{"$f":"IF(BJ391=\"\",\"\",(BJ391/$CH391)*$W391)","v":""},{"$f":"IF(BK391=\"\",\"\",(BK391/$CH391)*$W391)","v":""},{"$f":"IF(BL391=\"\",\"\",(BL391/$CH391)*$W391)","v":""},{"$f":"IF(BM391=\"\",\"\",(BM391/$CH391)*$W391)","v":""},{"$f":"IF(BN391=\"\",\"\",(BN391/$CH391)*$W391)","v":""},{"$f":"IF(BO391=\"\",\"\",(BO391/$CH391)*$W391)","v":""},{"$f":"IF(BP391=\"\",\"\",(BP391/$CH391)*$W391)","v":""},{"$f":"IF(BQ391=\"\",\"\",(BQ391/$CH391)*$W391)","v":""},"","",{"$f":"IF(BT391=\"\",\"\",(BT391/$CH391)*$W391)","v":""},"","","","","","",{"$f":"IF(CA391=\"\",\"\",(CA391/$CH391)*$W391)","v":""},{"$f":"IF(CB391=\"\",\"\",(CB391/$CH391)*$W391)","v":""},{"$f":"IF(CC391=\"\",\"\",(CC391/$CH391)*$W391)","v":""},{"$f":"IF(CD391=\"\",\"\",(CD391/$CH391)*$W391)","v":""},{"$f":"IF(CE391=\"\",\"\",(CE391/$CH391)*$W391)","v":""},{"$f":"IF(CF391=\"\",\"\",(CF391/$CH391)*$W391)","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q392,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q393,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q394,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR394=\"y\",BW$14,IF(AND(AR394>0,AR394<=1),AR394*BW$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG394=\"\",\"\",(CG394/$CH394)*$W394)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q395,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q396,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q397,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q398,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H399=SewerTYPE1,VLOOKUP(J399,SewerUnitrates1,2,FALSE),IF(H399=SEWERTYPE2,VLOOKUP((J399&\"_\"&K399),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N399=\"\",1,VLOOKUP(N399,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q399,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M400=\"\",\"\",M400*O400)","v":0},null,null,{"$f":"IF(Q400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q400,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(S400=\"\",0,S400*10000*R400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P400+T400)*V400,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q401,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B18,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B19,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B20,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B21,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B22,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B23,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B24,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B25,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B26,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B27,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B28,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B29,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B30,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B31,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B32,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B33,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B34,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B35,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B36,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B37,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B38,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B39,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B40,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B41,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B42,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B43,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Assets - Transport","index":7,"n_rows":434,"n_cols":118,"rows_kept":434,"cut":false,"hidden":true,"merged":[[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,50],[10,1,10,5],[10,6,10,8],[10,14,10,17],[10,9,10,13],[10,18,10,20],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,39,11,39],[10,40,11,40],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,82,11,82],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,113,11,113],[10,114,11,114],[4,1,4,17],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,89,11,89],[10,90,11,90],[10,91,11,91]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Transport - Open Network"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS - OPEN NETWORK"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand Road Transport'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand Road Transport'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand Road Transport'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand Road Transport'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand Road Transport'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand Road Transport'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand Road Transport'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand Road Transport'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand Road Transport'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand Road Transport'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand Road Transport'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand Road Transport'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand Road Transport'!$C24","v":"Tanby"},{"$f":"'Catchment Demand Road Transport'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand Road Transport'!$C26","v":"Inverness"},{"$f":"'Catchment Demand Road Transport'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand Road Transport'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand Road Transport'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand Road Transport'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand Road Transport'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand Road Transport'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand Road Transport'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand Road Transport'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand Road Transport'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand Road Transport'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand Road Transport'!$C37","v":"Coral Sea"},null,{"$f":"V11","v":"Yeppoon"},{"$f":"W11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"V11","v":"Yeppoon"},{"$f":"W11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(V11,Roadcatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"V14","v":5479.3306300748573},{"$f":"W14","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CG15:CG399)","v":50020274.101286732},8475001.7022996172,9894299.4896072857,8734725.2019247692,5255322.7180175753,3340113.6570931613,4223240.0762640852,8649634.9482603949,2245709.9707356826,655542.49272796267,6852770.7082087947,8326001.0135693206,3222077.7994780494,26469813.877331994,14301070.32943291,3463827.3922468536,1314561.9340891803,4349888.2461506221,876399.19174931932,1223272.9108885427,949405.84128662955,2467764.0202889736,12866772.028902225,4240843.326691011,6064089.5201889491,3943685.8022675407,1745418.5799948014,2805585.9749357919,173449.1440812111,0,0]
[null,"Adelaide Park",null,"Rural Major Collector","Adelaide Park Road 7100 - 2950 (Adelaide Park)",null,"Road Asset Type 1",4150,"Rural Major Collector",{"$f":"IF(G15=RoadTYPE1,VLOOKUP(I15,Roadunitrates1,2,FALSE),IF(G15=ROADTYPE2,VLOOKUP(I15,Roadunitrates2,2,FALSE),0))","v":680},{"$f":"IF(J15=\"\",\"\",(J15*H15))","v":2822000},"Rolling",{"$f":"IF(L15=\"\",1,VLOOKUP(L15,Roadsitecond,2,FALSE))","v":1.25},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":3527500},"Crown Land",null,{"$f":"IF(O15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q15=\"\",0,Q15*10000*P15)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N15+R15)*T15,0)","v":3527500},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":5479.3306300748573},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA15:CD15)","v":22691.727300523195},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":851779.08854666224},144318.06612652069,168486.82964031599,148740.81369757332,89491.192825279402,56877.716437941039,71916.190934695915,147291.83925645615,38241.469611702596,11163.021334684521,116693.61859229002,141780.78153302721,54867.721950273175,450745.90940423607,243528.30665781407,58984.397667966667,{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":22385.250504411277},74072.841705813669,14923.918714233198,20830.719219382718,16167.125364297033,42022.756286653741,219104.10425028251,72215.950999459761,103263.42142613417,67155.75151323383,29722.16913865606,47775.417218448121,2953.6094415542657,0,{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG15:DJ15)","v":3527499.9999999991},{"$f":"IF(DM15=U15,\"\", \"Check\")","v":""}]
[null,"Adelaide Park",null,"Rural Major Collector","Limestone Creek Road 2700 - 1800 (Adelaide Park)",null,"Road Asset Type 1",900,"Rural Major Collector",680,612000,"Flat",1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":612000},"Crown Land",null,{"$f":"IF(O16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q16=\"\",0,Q16*10000*P16)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N16+R16)*T16,0)","v":612000},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V16=\"y\",BA$14,IF(AND(V16>0,V16<=1),V16*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA16:CD16)","v":22691.727300523195},null,147778.54066351728,25038.315087010818,29231.449961693379,25805.635147530793,15526.18285161474,9867.9411651367591,12477.025897103869,25554.246810758654,6634.6646073315351,1936.7169544512903,20245.639852156339,24598.111494886649,9519.2192299269118,78201.699944831314,42250.694167138827,10233.437667695422,3883.7061116087034,12851.191814020684,2589.209993794675,3614.0042983025437,2804.8988583840633,7290.6950666001676,38013.242183181545,12529.032462556876,17915.581548630504,11651.118334826111,5156.6172963451472,8288.7470836825651,512.43344528170394,0,{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG16:DJ16)","v":611999.99999999977},""]
[null,"Adelaide Park",null,"Rural Major Collector","Mt Rae Road 1550 - 0 (Adelaide Park)",null,"Road Asset Type 1",1550,"Rural Major Collector",680,1054000,"Rolling",1.25,1317500,"Crown Land",null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1317500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA17:CD17)","v":22691.727300523195},null,318134.35837284976,53901.928312314958,62928.815889756574,55553.797887045461,33424.421416670622,21243.484452724966,26860.264084043054,55012.614662049884,14282.958529672054,4169.3212213881943,43584.36357061434,52954.267801492097,20492.763619981546,168350.88182567852,90956.35549870164,22030.317201288755,8360.7562124909582,27665.760155183416,5573.9937366413151,7780.1481421790877,6038.3239312434698,15695.246323930916,81834.063033238053,26972.222662448828,38568.265833857338,25082.26863747288,11101.051124076359,17843.830527372189,1103.1553335925571,0,{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""},null,1317500,""]
[null,"Adelaide Park",null,"Rural Major Collector","Old Byfield Road 19900 - 19710 (Adelaide Park)",null,"Road Asset Type 1",190,"Rural Major Collector",680,129200,"Flat",1,129200,"Crown Land",null,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},129200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA18:CD18)","v":22691.727300523195},null,31197.691917853652,5285.86651836895,6171.0838808019353,5447.8563089231675,3277.7497131186674,2083.2320237510935,2634.0388004997058,5394.7854378268275,1400.6514171033241,408.86246816193909,4274.0795243441162,5192.9346489205154,2009.6129485401259,16509.247766131055,8919.5909908404192,2160.3923965134777,819.89351245072623,2713.0293829599223,546.61099868998701,762.95646297498149,592.14531454774669,1539.1467362822575,8025.0177942272148,2645.0179643175625,3782.1783269331067,2459.6805373521793,1088.6192070061977,1749.8466065552084,108.18039400391528,0,{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""},null,129199.99999999997,""]
[null,"Barlows Hill",null,"Rural Sub-Arterial","Farnborough Road 2940 - 1960 (Barlows Hill)",null,"Road Asset Type 1",1960,"Rural Sub-Arterial",680,1332800,"Flat",1,1332800,"Crown Land",null,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1332800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,321828.82188943768,54527.886189490222,63659.602138798909,56198.938765733728,33812.57598796099,21490.182981853384,27172.189731470651,55651.470832318846,14448.825144855344,4217.7391452494767,44090.504566918251,53569.220588864264,20730.74410072972,170305.9243242993,92012.622852880115,22286.15314298114,8457.8488652811757,27987.039950533934,5638.7239864861813,7870.4982496366511,6108.4464027030717,15877.51370059592,82784.394087817593,27285.448474012748,39016.155372573099,25373.546595843531,11229.966556484987,18051.049204464252,1115.9661697245997,0,"",null,1332800,""]
[null,"Barmaryee",null,"Rural Major Collector","Barmaryee Road 2700 - 750 (Barmaryee)",null,"Road Asset Type 1",1920,"Rural Major Collector",680,1305600,"Flat",1,1305600,"Crown Land",null,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1305600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,315260.8867488369,53415.072185623081,62360.426584945868,55052.021648065696,33122.523416778109,21051.607818958419,26617.655247154922,54515.726529618463,14153.951162307274,4131.6628361627527,43190.698351266859,52475.971189091521,20307.667690510745,166830.29321564015,90134.814223229507,21831.333691083564,8285.2397047652339,27415.875869910793,5523.6479867619737,7709.8758363787601,5983.7842312193352,15553.482808747025,81094.91665745397,26728.602586788002,38219.90730374508,24855.719114295705,11000.783565536314,17682.660445189475,1093.1913499343018,0,"",null,1305600,""]
[null,"Barmaryee","T-94 (part)","Rail Trail","Rail Trail 2385 - 4416 (Barmaryee)",null,"Road Asset Type 1",2030,"Rail Trail",153,310590,"Flat",1,310590,"Crown Land",null,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},310590,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,74997.609386735028,12706.944906657989,14834.96085555939,13096.359837371878,7879.5377971944799,5007.9801413069044,6332.0906427802138,12968.780256460017,3367.0922882207542,982.88385438402986,10274.662224969343,12483.541583654975,4831.0037591879081,39687.36272200189,21442.227289822957,5193.4696163554263,1970.9808516414171,6521.9798456154967,1314.0240718507976,1834.107181388541,1423.4861706299123,3700.027746299585,19291.720407964636,6358.4839747476144,9092.1576359299816,5912.9425549242515,2616.9832778951622,4206.5391449689023,260.05997348046475,0,"",null,310589.99999999994,""]
[null,"Bungundarra",null,"Rural Major Collector","Browns Lane 4300 - 2770 (Bungundarra)",null,"Road Asset Type 1",1530,"Rural Major Collector",680,1040400,"Rolling",1.25,1300500,"Crown Land",null,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1300500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,314029.39890997426,53206.419559897986,62116.83116859843,54836.974688502938,32993.13855968132,20969.374975915613,26513.680031345724,54302.77447286214,14098.662290579512,4115.5235282089916,43021.98468583222,52270.986926634134,20228.340863594687,166178.61238276653,89782.725105170015,21746.055043852772,8252.8754871684941,27308.782604793952,5502.0712368136847,7679.759133892906,5960.4100740661352,15492.727016525356,80778.139639260786,26624.193982933361,38070.610790839826,24758.626461505486,10957.811754733439,17613.587552825451,1088.9210712236209,0,"",null,1300499.9999999995,""]
[null,"Bungundarra",null,"Rural Major Collector","Bungundarra Road 0 - 7860 (Bungundarra)",null,"Road Asset Type 1",7860,"Rural Major Collector",680,5344800,"Flat",1,5344800,"Crown Land",null,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5344800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":664.27367799315107},432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1290599.2551280512,218667.95175989447,255287.99633212216,225369.21362176893,135595.33023743538,86180.01950886102,108966.02616804047,223173.75548062558,57942.737570695404,16913.99473554127,176811.9213754987,214823.50705534342,83134.514608028374,682961.51285152684,368989.39572634577,89372.022297873351,33917.700041382675,112233.7418424473,22612.433945806832,31562.304205175551,24496.116696554156,63672.070248308133,331982.3150664522,109420.21683966338,156462.74552470641,101753.10012414804,45034.457721414292,72388.391197494406,4475.252088793548,0,"",null,5344799.9999999991,""]
[null,"Canoona",null,"Rural Major Collector","Stanage Bay Road 2600 - 0 (Canoona)",null,"Road Asset Type 1",2600,"Rural Major Collector",680,1768000,"Flat",1,1768000,"Crown Land",null,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1768000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,426915.78413905,72332.910251364578,84446.411000447537,74549.612648422291,44853.417126887027,28507.385588172856,36044.741480522287,73823.379675525008,19166.808865624433,5594.9600906370606,58487.404017340537,71061.210985228099,27499.966664233303,225916.02206284602,122057.56092728995,29563.264373342328,11219.595433536255,37125.665240504197,7479.9399820735061,10440.456861762905,8103.0411464428498,21062.007970178263,109816.03297363558,36194.982669608748,51756.124473821459,33658.786300608765,14896.894411663759,23945.269352860745,1480.363286369367,0,"",null,1767999.9999999991,""]
[null,"Causeway Lake",null,"Urban Major Collector","Scenic Highway 5370 - 4865 (Causeway Lake)",null,"Road Asset Type 1",255,"Urban Major Collector",1020,260100,"Flat",1,260100,"Crown Land",null,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},260100,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,62805.879781994852,10641.283911979597,12423.366233719686,10967.394937700588,6598.6277119362639,4193.8749951831223,5302.736006269145,10860.554894572428,2819.7324581159023,823.10470564179843,8604.3969371664443,10454.197385326826,4045.6681727189375,33235.72247655331,17956.545021034002,4349.2110087705541,1650.5750974336991,5461.756520958791,1100.4142473627369,1535.9518267785811,1192.082014813227,3098.5454033050714,16155.627927852158,5324.8387965866723,7614.1221581679647,4951.7252923010974,2191.5623509466877,3522.7175105650904,217.78421424472418,0,"",null,260099.99999999997,""]
[null,"Causeway Lake",null,"Urban Major Collector","Scenic Highway Causeway 5685 - 5430 (Causeway Lake)",null,"Road Asset Type 1",250,"Urban Major Collector",1020,255000,"Flat",1,255000,"Crown Land",null,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,61574.391943132207,10432.631286254507,12179.77081737224,10752.34797813783,6469.2428548394746,4111.6421521403163,5198.7607904599454,10647.602837816106,2764.4435863881395,806.96539768803768,8435.6832717318084,10249.213122869438,3966.3413458028799,32584.041643679713,17604.455902974511,4263.9323615397589,1618.2108798369597,5354.6632558419515,1078.8374974144481,1505.8351242927265,1168.7078576600265,3037.7896110834031,15838.850909658977,5220.4301927320312,7464.8256452627102,4854.6326395108799,2148.5905401438117,3453.6446182010691,213.51393553404333,0,"",null,254999.99999999994,""]
[null,"Causeway Lake",null,"Urban Major Collector","Shoal Creek Bridge 5430 - 5370 (Causeway Lake)",null,"Road Asset Type 2",900,"Bridge Major - $6000/m2",6000,5400000,"nominal",1,5400000,"Crown Land",null,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5400000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1303928.2999722115,220926.30959127191,257924.55848552979,227696.780713507,136995.73104365947,87070.069104147871,110091.4049744459,225478.64833022343,58541.158299984134,17088.679009864325,178637.99869549711,217042.16024899986,83993.11085229629,690014.99951321748,372800.24265122495,90295.038244371361,34267.995102429733,113392.86894724132,22845.970533482428,31888.273220316565,24749.107573977031,64329.662352354419,335410.96043983719,110550.28643432536,158078.66072321034,102803.98530728921,45499.564379516007,73136.003679552057,4521.4715760150348,0,"",null,5400000,""]
[null,"Cawarral",null,"Rural Arterial","Annie Drive  1300 - 0 (Cawarral)",null,"Road Asset Type 1",1300,"Rural Arterial",680,884000,"Flat",1,884000,"Crown Land",null,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},884000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,213457.892069525,36166.455125682289,42223.205500223768,37274.806324211146,22426.708563443513,14253.692794086428,18022.370740261144,36911.689837762504,9583.4044328122163,2797.4800453185303,29243.702008670269,35530.60549261405,13749.983332116652,112958.01103142301,61028.780463644973,14781.632186671164,5609.7977167681274,18562.832620252098,3739.9699910367531,5220.2284308814524,4051.5205732214249,10531.003985089132,54908.016486817789,18097.491334804374,25878.06223691073,16829.393150304382,7448.4472058318797,11972.634676430373,740.18164318468348,0,"",null,883999.99999999953,""]
[null,"Cawarral",null,"Rural Arterial","Coorooman Creek Road 6250 - 1670 (Cawarral)",null,"Road Asset Type 1",4580,"Rural Arterial",680,3114400,"Flat",1,3114400,"Crown Land",null,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3114400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,752028.573598788,127417.20344278838,148755.60091617296,131322.00997299005,79011.019400439458,50216.856151473723,63494.198454150806,130042.72265919404,33763.071001753815,9855.7373904299002,103027.81169208448,125177.05627397873,48442.248970072505,397959.76194147492,215009.08809499536,52076.827242272258,19763.748879075403,65398.287231349699,13176.201968421792,18391.266318028502,14273.81863488779,37101.53711669863,193445.16577663497,63758.854087233878,91170.403880808575,59291.246637226213,26241.452463623085,42180.51293696239,2607.7168659891158,0,"",null,3114399.9999999991,""]
[null,"Cawarral",null,"Rural Arterial","Dairy Inn Road 6620 - 3240 (Cawarral)",null,"Road Asset Type 1",3380,"Rural Arterial",680,2298400,"Flat",1,2298400,"Crown Land",null,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2298400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,554990.51938076492,94032.783326773962,109780.33430058179,96914.496442948977,58309.442264953133,37059.601264624711,46858.163924678978,95970.393578182498,24916.851525311766,7273.4481178281794,76033.625222542702,92379.574280796529,35749.95666350329,293690.82868169982,158674.82920547694,{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":38432.243685345027},14585.47406359713,48263.364812655454,9723.9219766955575,13572.593920291776,10533.953490375705,27380.610361231742,142760.84286572624,47053.477470491373,67282.961815967894,43756.422190791396,19365.962735162888,31128.850158718968,1924.4722722801771,0,"",null,2298400,""]
[null,"Cawarral",null,"Rural Major Collector","Mt Chalmers Road 1680 - 0 (Cawarral)",null,"Road Asset Type 1",1680,"Rural Major Collector",680,1142400,"Rolling",1.25,1428000,"Crown Land",null,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1428000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":344816.59488154034},58422.735203025244,68206.716577284547,60213.148677571851,36227.759987101061,23025.196051985768,29113.060426575696,59626.575891770197,15480.884083773582,4519.0062270530107,47239.826321698129,57395.593488068851,22211.511536496128,182470.63320460639,98584.953056657265,23878.021224622651,9061.9809270869755,29986.114232714928,6041.4899855209087,8432.6766960392688,6544.7640028961478,17011.621822067056,88697.565094090271,29234.409079299374,41803.023613471181,27185.942781260928,12032.107024805344,19340.409861925986,1195.6780389906426,0,"",null,1427999.9999999995,""]
[null,"Cawarral",null,"Rural Sub-Arterial","Cawarral Road 7070 - 3100 (Cawarral)",null,"Road Asset Type 1",3970,"Rural Sub-Arterial",680,2699600,"Rolling",1.25,3374500,"Crown Land",null,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3374500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,814834.45338078286,138058.48735476797,161178.96714989265,142289.40491069062,85609.647112375722,54410.73114665685,68796.934460419943,140903.27755376647,36582.803459869712,10678.842096071698,111632.20862925093,135631.25365930557,52487.917142791448,431195.48441802821,232965.63311602938,56426.03825104281,21414.323976509102,70860.043752308498,14276.616215784528,19927.218144807081,15465.900649701016,40200.0825200037,209600.79370448712,69083.692883820549,98784.526038976532,64242.97192952731,28433.014814569771,45703.23044752748,2825.5010802338397,0,"",null,3374500,""]
[null,"Cobraball",null,"Rural Major Collector","Old Byfield Road 13670 - 7750 (Cobraball)",null,"Road Asset Type 1",5920,"Rural Major Collector",680,4025600,"Flat",1,4025600,"Crown Land",null,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4025600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,972054.40080891375,164696.47257233784,192277.98197024976,169743.73341486923,102127.78053506585,64909.124108455122,82071.103678727683,168090.15679965692,43641.349417114099,12739.293744835153,133171.31991640615,161800.91116636552,62615.308712408136,514393.40408155706,277915.67718829098,67313.278880840997,25546.155756359472,84532.283932224949,17031.247959182754,23772.117162167844,18450.001379592952,47956.571993636659,250042.65969381639,82413.191309262998,117844.71418654732,76638.467269078421,33919.082660403641,54521.536372667542,3370.673328964097,0,"",null,4025599.9999999986,""]
[null,"Taranganba",null,"Urban Sub-Arterial","Bridge Scenic Highway - Ross Creek 410 - 330 (Taranganba)",null,"Road Asset Type 2",1200,"Bridge Major - $6000/m2",6000,7200000,"nominal",1,7200000,"Crown Land",null,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7200000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1738571.0666296154,294568.41278836253,343899.41131403972,303595.70761800936,182660.97472487928,116093.42547219715,146788.53996592789,300638.19777363125,78054.877733312183,22784.905346485768,238183.9982606628,289389.54699866648,111990.81446972839,920019.99935095664,497066.99020163325,120393.38432582849,45690.66013657298,151190.49192965511,30461.294044643237,42517.697627088754,32998.810098636044,85772.883136472563,447214.61391978292,147400.38191243383,210771.54763094711,137071.98040971896,60666.085839354681,97514.671572736072,6028.6287680200467,0,"",null,7200000,""]
[null,"Taranganba",null,"Urban Sub-Arterial","Scenic Highway 2175 - 410 (Taranganba)",null,"Road Asset Type 1",1760,"Urban Sub-Arterial 2 Lane",1275,2244000,"Flat",1,2244000,"Crown Land",null,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2244000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,541854.64909956348,91807.155319039666,107181.98319287572,94620.662207612913,56929.337122587378,36182.45093883478,45749.09495604752,93698.904972781733,24327.10356021563,7101.2954996547314,74234.012791239904,90193.075481251057,34903.803843065347,286739.56646438147,154919.2119461757,37522.604781549875,14240.255742565247,47121.036651409173,9493.7699772471424,13251.349093775994,10284.629147408234,26732.548577533948,139381.888004999,45939.785696041872,65690.465678311855,42720.767227695738,18907.596753265541,30392.072640169408,1878.9226326995811,0,"",null,2243999.9999999995,""]
[null,"Coorooman",null,"Rural Arterial","Coorooman Creek Road 1670 - 0 (Coorooman)",null,"Road Asset Type 1",1670,"Rural Arterial",680,1135600,"Flat",1,1135600,"Crown Land",null,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1135600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,274211.29212008207,46459.984661453404,54240.57937336438,47883.789662640476,28809.694846885126,18310.513050864873,23151.814720181625,47417.324637741061,12310.988771381848,3593.6859043707277,37566.909503445655,45643.162440511893,17663.440126642159,145107.59878652034,78398.510287913159,18988.712116723727,7206.4324515405942,23846.100366016159,4804.422988485675,6705.9857535169422,5204.6456594459842,13528.289734691421,70535.682717681309,23248.315791633311,33243.356873569937,21619.297354621784,9568.3898721071073,15380.230699722095,950.8487262449396,0,"",null,1135599.9999999998,""]
[null,"Emu Park",null,"Urban Major Collector","Hartley Street 770 - 0 (Emu Park)",null,"Road Asset Type 1",770,"Urban Major Collector",1020,785400,"Flat",1,785400,"Crown Land",null,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},785400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,189649.1271848472,32132.504361663883,37513.6941175065,33117.23177266452,19925.267992905581,12663.857828592174,16012.183234616632,32794.616740473604,8514.4862460754703,2485.453424879156,25981.904476933967,31567.576418437868,12216.331345072871,100358.84826253352,54221.724181161495,13132.911673542458,4984.0895098978363,16492.362827993213,3322.8194920364999,4637.9721828215979,3599.6202015928816,9356.3920021368813,48783.660801749647,16078.924993614657,22991.662987409149,14952.268529693509,6617.6588636429397,10637.225424059292,657.62292144485343,0,"",null,785400,""]
[null,"Farnborough",null,"Rural Major Collector","Browns Lane 2770 - 0 (Farnborough)",null,"Road Asset Type 1",2770,"Rural Major Collector",680,1883600,"Rolling",1.25,2354500,"Crown Land",null,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2354500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,568536.885608254,96327.962209749952,112459.88388040369,99280.012998139311,59732.675693017816,37964.162538095581,48001.891298580165,98312.866202502046,25525.029114317156,7450.9805053195478,77889.475542323693,94634.401167827804,36622.551759579925,300859.31784330937,162547.80950413132,39370.308804883774,14941.480457161262,49441.390728940685,9961.266226126736,13903.877647636176,10791.069219060912,28048.924075670089,146245.39006585121,48201.972112892421,68925.223457925691,44824.441371483786,19838.652653994526,31888.651974723205,1971.4453380976665,0,"",null,2354499.9999999995,""]
[null,"Farnborough",null,"Rural Major Collector","Farnborough Road 14145 - 4270 (Farnborough)",null,"Road Asset Type 1",9880,"Rural Major Collector",680,6718400,"Flat",1,6718400,"Crown Land",null,{"$f":"IF(O39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6718400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1622279.97972839,274865.05895518541,320896.36180170061,283288.52806400473,170442.98508217069,108328.06523505686,136970.01762598471,280528.84276699502,72833.873689372849,21260.848344420832,222252.13526589403,270032.60174386681,104499.87332408655,858480.88383881492,463818.7315237018,112340.40461870085,42634.462647437766,141077.52791391595,28423.771931879324,39673.736074699038,30791.55635648283,80035.630286677391,417300.92529981519,137540.93414451324,196673.27300052156,127903.38794231332,56608.198764322289,90992.023540870825,5625.3804882035947,0,"",null,6718400.0000000009,""]
[null,"Farnborough",null,"Rural Sub-Arterial","Roundabout Farnborough - Laceys Road (Farnborough)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,225772.77045815144,38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,5933.4398927355187,19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,58075.786668749584,19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Farnborough",null,"Urban Major Collector","Laceys Road 520 - 280 (Farnborough)",null,"Road Asset Type 1",240,"Urban Major Collector",1020,244800,"Flat",1,244800,"Crown Land",null,{"$f":"IF(O41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},244800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,59111.416265406922,10015.326034804328,11692.579984677352,10322.254059012317,6210.4731406458959,3947.1764660547033,4990.8103588415479,10221.698724303462,2653.8658429326142,774.68678178051607,8098.2559408625357,9839.244597954661,3807.6876919707647,31280.679977932527,16900.277666855531,4093.3750670781687,1553.4824446434814,5140.4767256082732,1035.68399751787,1445.6017193210175,1121.9595433536253,2916.2780266400669,15205.296873272619,5011.6129850227499,7166.232619452202,4660.447333930445,2062.6469185380593,3315.4988334730265,204.97337811268159,0,"",null,244799.99999999994,""]
[null,"Farnborough",null,"Rural Sub-Arterial","Farnborough Road 3325 - 4270 (Farnborough)",null,"Road Asset Type 1",950,"Rural Sub-Arterial",680,646000,"Flat",1,646000,"Crown Land",null,{"$f":"IF(O42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},646000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,155988.45958926826,26429.332591844752,30855.419404009677,27239.281544615838,16388.748565593334,10416.160118755468,13170.194002498529,26973.927189134138,7003.2570855166205,2044.3123408096953,21370.397621720582,25964.673244602574,10048.06474270063,82546.238830655275,44597.954954202098,10801.961982567389,4099.4675622536315,13565.14691479961,2733.054993449935,3814.7823148749076,2960.7265727387335,7695.7336814112878,40125.08897113608,13225.089821587813,18910.891634665535,12298.402686760895,5443.0960350309888,8749.233032776041,540.90197001957642,0,"",null,645999.99999999988,""]
[null,"Inverness",null,"Urban Major Collector","Adelaide Park Road 2950 - 1400 (Inverness)",null,"Road Asset Type 1",1550,"Urban Major Collector",1020,1581000,"Rolling",1.25,1976250,"Crown Land",null,{"$f":"IF(O43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1976250,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,477201.53755927458,80852.892468472433,94393.22383463486,83330.696830568195,50136.632125005926,31865.226679087449,40290.396126064581,82518.921993074822,21424.437794508081,6253.9818320822915,65376.545355921509,79431.401702238145,30739.145429972319,252526.32273851777,136434.53324805247,33045.475801933135,12541.134318736438,41498.640232775128,8360.9906049619713,11670.222213268631,9057.4858968652043,23542.869485896375,122751.09454985708,40458.333993673245,57852.398750786007,37623.40295620932,16651.576686114538,26765.745791058285,1654.7330003888358,0,"",null,1976249.9999999998,""]
[null,"Ironpot",null,"Rural Major Collector","Limestone Creek Road 1800 - 0 (Inverness)",null,"Road Asset Type 1",1880,"Rural Major Collector",680,1278400,"Flat",1,1278400,"Crown Land",null,{"$f":"IF(O44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1278400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,308692.95160823612,52302.258181755933,61061.251031092834,53905.104530397657,32432.470845595231,20613.032656063449,26063.120762839193,53379.98222691808,13859.077179759206,4045.5865270760287,42290.892135615468,51382.721789318777,19884.591280291774,163354.66210698098,88257.005593578884,21376.514239185992,8112.6305442492912,26844.711789287652,5408.5719870377661,7549.2534231208692,5859.1220597355996,15229.451916898128,79405.439227090334,26171.756699563251,37423.659234917053,24337.891632747876,10771.600574587641,17314.271685914693,1070.4165301440039,0,"",null,1278399.9999999998,""]
[null,"Ironpot",null,"Rural Major Collector","Artillery Road 3970 - 0 (Ironpot)",null,"Road Asset Type 1",3970,"Rural Major Collector",680,2699600,"Flat",1,2699600,"Crown Land",null,{"$f":"IF(O45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2699600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,651867.56270462635,110446.78988381439,128943.17371991412,113831.5239285525,68487.717689900572,43528.584917325476,55037.547568335955,112722.62204301318,29266.242767895772,8543.0736768573588,89305.766903400741,108505.00292744445,41990.333714233158,344956.38753442257,186372.50649282351,45140.830600834248,17131.459181207279,56688.035001846794,11421.292972627623,15941.774515845666,12372.720519760813,32160.066016002962,167680.63496358972,55266.95430705644,79027.620831181222,51394.377543621849,22746.411851655819,36562.584358021981,2260.4008641870719,0,"",null,2699600,""]
[null,"Ironpot",null,"Rural Arterial","Dairy Inn Road 3240 - 0 (Ironpot)",null,"Road Asset Type 1",3240,"Rural Arterial",680,2203200,"Flat",1,2203200,"Crown Land",null,{"$f":"IF(O46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2203200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,532002.74638866226,90137.934313238948,105233.21986209616,92900.286531110862,55894.258265813063,35524.588194492331,44917.29322957393,91995.288518731162,23884.792586393527,6972.1810360246454,72884.303467762817,88553.201381591934,34269.189227736882,281526.11980139272,152102.49900169979,36840.37560370352,13981.342001791332,46264.290530474464,9321.1559776608301,13010.415473889158,10097.635890182628,26246.502239760604,136847.67185945358,45104.516865204751,64496.093575069819,41944.026005373998,18563.82226684253,29839.489501257238,1844.7604030141342,0,"",null,2203199.9999999995,""]
[null,"Ironpot",null,"Rural Major Collector","Old Byfield Road 1270 - 0 (Ironpot)",null,"Road Asset Type 1",1270,"Rural Major Collector",680,863600,"Flat",1,863600,"Crown Land",null,{"$f":"IF(O47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},863600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,208531.94071407442,35331.84462278193,41248.823834833987,36414.61848596012,21909.169135056356,13924.761421915204,17606.469877024349,36059.881610737211,9362.2489459011667,2732.9228135034873,28568.847346931725,34710.668442784496,13432.676024452421,110351.28769992864,59620.423991407013,14440.517597747983,5480.3408463811702,18134.459559784744,3653.6629912435974,5099.761620938034,3958.023944608623,10287.980816202458,53640.908414045072,17679.856919385813,25280.876185289715,16441.022539143512,7276.5599626203748,11696.343106974287,723.10052834196006,{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":0},"",null,863600.00000000023,""]
[null,"Kinka Beach",null,"Rural Major Collector","Scenic Highway 8980 - 5685 (Kinka Beach)",null,"Road Asset Type 1",3290,"Rural Major Collector",680,2237200,"Flat",1,2237200,"Crown Land",null,{"$f":"IF(O48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2237200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":540212.66531441326},91528.951818072877,106857.18930441246,94333.932928195907,56756.823979791661,36072.807148111038,45610.46133496859,93414.968897106635,24253.385064578611,7079.77642238305,74009.061237327056,89919.76313130786,34798.0347405106,285870.6586872167,154449.75978876304,37408.899918575487,{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":14197.10345243626},46978.24563125339,9465.0009773160909,13211.193490461521,10253.463604537299,26651.540854571726,138959.51864740808,45800.574224235686,65491.40366110485,42591.310357308786,18850.301005528374,30299.975450350714,1873.2289277520067,0,"",null,2237200,""]
[null,"Canoona",null,"Rural Major Collector","Stanage Bay Road 23350 - 2600 (Canoona)",null,"Road Asset Type 1",20750,"Rural Major Collector",680,14110000,"Rolling",1.25,17637500,"Crown Land",null,{"$f":"IF(O49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17637500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,4258895.4427333111,721590.33063260338,842434.14820157993,743704.06848786667,447455.96412639698,284388.58218970516,359580.9546734796,736459.19628228073,191207.34805851299,55815.106673422604,583468.09296145011,708903.90766513615,274338.60975136585,2253729.5470211804,1217641.5332890705,294921.98833983333,111926.25252205638,370364.20852906833,74619.593571165984,104153.59609691359,80835.626821485159,210113.78143326871,1095520.5212514126,361079.75499729882,516317.1071306708,335778.7575661692,148610.84569328031,238877.08609224061,14768.047207771329,0,"",null,17637500,""]
[null,"Lake Mary",null,"Rural Major Collector","Old Byfield Road 19900 - 13670 (Lake Mary)",null,"Road Asset Type 1",6230,"Rural Major Collector",680,4236400,"Flat",1,4236400,"Crown Land",null,{"$f":"IF(O50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4236400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1022955.8981485697,173320.78110230822,202346.59251261083,178632.3410767965,107475.68796173314,68308.081620891113,86368.74593217457,176892.17514558492,45926.622781861624,13406.385140257265,140144.81808770445,170273.59401460426,65894.150891605183,541329.54517366563,292468.69406808325,70838.129633047196,26883.876750358024,88958.805557054293,17923.086957045361,25016.940864916498,19416.133208591906,50467.811405465603,263136.10977913445,86728.746935254807,124015.6367199645,80651.630251074079,35695.250840255852,57376.549257047096,3547.1781823389065,0,"",null,4236399.9999999991,""]
[null,"Lammermoor",null,"Urban Major Collector","Clayton Road 525 - 0 (Lammermoor)",null,"Road Asset Type 1",520,"Urban Major Collector",1020,530400,"Flat",1,530400,"Crown Land",null,{"$f":"IF(O51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},530400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,128074.735241715,21699.873075409374,25333.923300134262,22364.88379452669,13456.025138066107,8552.2156764518568,10813.422444156688,22147.013902657502,5750.0426596873303,1678.4880271911184,17546.22120520216,21318.36329556843,8249.9899992699902,67774.806618853807,36617.268278186988,8868.9793120026989,3365.8786300608763,11137.699572151259,2243.9819946220518,3132.1370585288714,2430.912343932855,6318.6023910534786,32944.80989209067,10858.494800882625,15526.837342146438,10097.63589018263,4469.0683234991275,7183.5808058582234,444.10898591081008,0,"",null,530399.99999999988,""]
[null,"Lammermoor",null,"Urban Sub-Arterial","Scenic Highway 2175 - 505 (Lammermoor)",null,"Road Asset Type 1",1670,"Urban Sub-Arterial 2 Lane",1275,2129250,"Flat",1,2129250,"Crown Land",null,{"$f":"IF(O52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2129250,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,514146.17272515391,87112.471240225132,101701.0863250582,89782.105617450885,54018.177837909614,34332.211970371638,43409.652600340545,88907.483695764487,23083.103946340965,6738.1610706951142,70437.955318960594,85580.929575959803,33118.950237454046,272076.74772472563,146997.20678983716,35603.835218856984,13512.060846638615,44711.438186280298,9008.2931034106405,12573.723287844266,9758.7106114612216,25365.543252546417,132254.40509565247,43590.592109312463,62331.294137943631,40536.182539915848,17940.731010200827,28837.932561978927,1782.8413617092617,0,"",null,2129249.9999999995,""]
[null,"Marlborough",null,"Rural Major Collector","Fossey Drive 350 - 0 (Marlborough)",null,"Road Asset Type 1",350,"Rural Major Collector",680,238000,"Flat",1,238000,"Crown Land",null,{"$f":"IF(O53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},238000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,57469.432480256728,9737.1225338375407,11367.786096214091,10035.524779595309,6037.9599978501765,3837.5326753309614,4852.1767377626156,9937.7626486283662,2580.1473472955968,753.16770450883507,7873.3043869496878,9565.9322480114752,3701.9185894160214,30411.772200767733,16430.825509442879,3979.6702041037752,1510.3301545144957,4997.685705452488,1006.9149975868181,1405.4461160065448,1090.7940004826914,2835.270303677843,14782.927515681713,4872.4015132165623,6967.1706022451963,4530.9904635434877,2005.3511708008907,3223.4016436543311,199.27967316510708,0,"",null,237999.99999999997,""]
[null,"Marlborough",null,"Rural Major Collector","Perkins Road 1850 - 0 (Marlborough)",null,"Road Asset Type 1",1850,"Rural Major Collector",680,1258000,"Flat",1,1258000,"Crown Land",null,{"$f":"IF(O54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1258000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,303767.00025278557,51467.647678855566,60086.869365703053,53044.916692146631,31914.931417208074,20284.101283892225,25647.219899602398,52528.173999892788,13637.921692848155,3981.0292952609857,41616.037473876917,50562.784739489223,19567.283972627542,160747.9387754866,86848.649121340932,21035.399650262811,7983.1736738623349,26416.338728820294,5322.26498724461,7428.7866131774508,5765.6254311227967,14986.428748011456,78138.331154317624,25754.122284144687,36826.473183296039,23949.521021587007,10599.713331376137,17037.980116458606,1053.3354153012804,0,"",null,1257999.9999999998,""]
[null,"Meikleville Hill",null,"Urban Sub-Arterial","Farnborough Road 1960 - 1220 (Meikleville Hill)",null,"Road Asset Type 1",740,"Urban Sub-Arterial 4 Lane",1275,943500,"Flat",1,943500,"Crown Land",null,{"$f":"IF(O55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},943500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":464.55128754859999},664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,227825.25018958916,38600.73575914168,45065.152024277289,39783.687519109975,23936.198562906055,15213.075962919169,19235.414924701799,39396.130499919593,10228.441269636116,2985.7719714457394,31212.028105407691,37922.088554616923,14675.462979470656,120560.95408161494,65136.486841005695,15776.549737697109,5987.3802553967507,19812.25404661522,3991.6987404334577,5571.5899598830883,4324.2190733420975,11239.821561008592,58603.748365738218,19315.591713108515,27619.854887472029,17962.140766190256,7949.7849985321027,12778.485087343955,790.00156147596022,0,"",null,943499.99999999965,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Intersection Farnborough - Kerr (Yeppoon)",null,"Road Asset Type 2",1,"Signalised Intersection 3 leg",1105000,1105000,"Flat",1,1105000,"Crown Land",null,{"$f":"IF(O56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1105000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,266822.36508690624,45208.068907102868,52779.006875279709,46593.507905263934,28033.38570430439,17817.115992608036,22527.96342532643,46139.61229720313,11979.255541015271,3496.850056648163,36554.627510837832,44413.256865767566,17187.479165145814,141197.51378927878,76285.975579556223,18477.040233338954,7012.2471459601593,23203.540775315123,4674.9624887959417,6525.2855386018155,5064.4007165267813,13163.754981361413,68635.020608522231,22621.864168505468,32347.577796138412,21036.741437880479,9310.5590072898503,14965.793345537966,925.22705398085441,0,"",null,1104999.9999999998,""]
[null,"Milman",null,"Rural Major Collector","Milman Road 3470 - 0 (Milman)",null,"Road Asset Type 1",3470,"Rural Major Collector",680,2359600,"Flat",1,2359600,"Crown Land",null,{"$f":"IF(O57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2359600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,569768.3734471167,96536.614835475048,112703.47929675113,99495.059957702062,59862.060550114606,38046.395381138391,48105.866514389367,98525.818259258376,25580.31798604492,7467.119813273308,78058.189207758332,94839.385430285198,36701.878586495986,301510.99867618294,162899.89862219081,39455.587452114567,14973.844674758002,49548.483994057526,9982.8429760750259,13933.99435012203,10814.443376214111,28109.679867891758,146562.1670840444,48306.380716747059,69074.519970830952,44921.534024274006,19881.624464797402,31957.724867087225,1975.7156168083475,0,"",null,2359600,""]
[null,"Mount Chalmers",null,"Rural Major Collector","Mt Chalmers Road 5525 - 1680 (Mount Chalmers)",null,"Road Asset Type 1",3840,"Rural Major Collector",680,2611200,"Rolling",1.25,3264000,"Crown Land",null,{"$f":"IF(O58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3264000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,788152.21687209222,133537.68046405769,155901.06646236469,137630.05412016425,82806.308541945269,52629.019547396041,66544.138117887298,136289.31632404617,35384.87790576819,10329.157090406881,107976.74587816714,131189.92797272879,50769.169226276863,417075.73303910036,225337.03555807375,54578.33422770891,20713.099261913085,68539.689674776979,13809.119966904935,19274.689590946902,14959.460578048338,38883.707021867558,202737.2916436349,66821.506466969993,95549.768259362696,62139.297785739262,27501.958913840786,44206.651112973683,2732.9783748357545,0,"",null,3263999.9999999991,""]
[null,"Mount Chalmers",null,"Rural Major Collector","Sleipner Road 6380 - 1400 (Mount Chalmers)",null,"Road Asset Type 1",4980,"Rural Major Collector",680,3386400,"Rolling",1.25,4233000,"Crown Land",null,{"$f":"IF(O59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4233000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1022134.9062559947,173181.67935182483,202184.19556837919,178488.97643708799,107389.43139033527,68253.259725529249,86299.429121635098,176750.20710774735,45889.763534043115,13395.625601621425,140032.342310748,170136.93783963268,65841.266340327813,540895.09128508321,292233.96798937692,70781.277201559991,26862.300605293531,88887.410046976394,17908.702457079838,24996.863063259261,19400.550437156438,50427.307543984491,262924.92510033905,86659.141199351725,123916.105711361,80586.901815880599,35666.602966387269,57330.500662137747,3544.3313298651192,0,"",null,4233000,""]
[null,"Mulambin",null,"Urban Major Collector","Scenic Highway 4865 - 3590 (Mulambin)",null,"Road Asset Type 1",1270,"Urban Major Collector",1020,1295400,"Flat",1,1295400,"Crown Land",null,{"$f":"IF(O60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1295400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,312797.91107111162,52997.766934172898,61873.235752250985,54621.92772894018,32863.75370258453,20887.142132872807,26409.704815536523,54089.822416105817,14043.373418851748,4099.3842202552314,42853.271020397588,52066.00266417674,20149.014036678633,165526.93154989294,89430.635987110523,21660.776396621975,8220.5112695717562,27201.689339677116,5480.4944868653956,7649.6424314070509,5937.0359169129342,15431.971224303688,80461.362621067601,26519.785379078719,37921.314277934573,24661.53380871527,10914.839943930563,17544.514660461431,1084.6507925129401,0,"",null,1295399.9999999993,""]
[null,"Mulara",null,"Rural Major Collector","Old Byfield Road 7750 - 1270 (Mulara)",null,"Road Asset Type 1",6480,"Rural Major Collector",680,4406400,"Flat",1,4406400,"Crown Land",null,{"$f":"IF(O61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4406400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1064005.4927773245,180275.8686264779,210466.43972419231,185800.57306222172,111788.51653162613,71049.176388984662,89834.58645914786,183990.57703746232,47769.585172787054,13944.362072049291,145768.60693552563,177106.40276318387,68538.378455473765,563052.23960278544,304204.99800339958,73680.75120740704,27962.684003582664,92528.581060948927,18642.31195532166,26020.830947778315,20195.271780365256,52493.004479521209,273695.34371890716,90209.033730409501,128992.18715013964,83888.052010747997,37127.644533685059,59678.979002514476,3689.5208060282685,0,"",null,4406399.9999999991,""]
[null,"Nerimbera",null,"Rural Major Collector","Nerimbera School Road 2100 - 0 (Nerimbera)",null,"Road Asset Type 1",2100,"Rural Major Collector",680,1428000,"Flat",1,1428000,"Crown Land",null,{"$f":"IF(O62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1428000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,344816.59488154034,58422.735203025244,68206.716577284547,60213.148677571851,36227.759987101061,23025.196051985768,29113.060426575696,59626.575891770197,15480.884083773582,4519.0062270530107,47239.826321698129,57395.593488068851,22211.511536496128,182470.63320460639,98584.953056657265,23878.021224622651,9061.9809270869755,29986.114232714928,6041.4899855209087,8432.6766960392688,6544.7640028961478,17011.621822067056,88697.565094090271,29234.409079299374,41803.023613471181,27185.942781260928,12032.107024805344,19340.409861925986,1195.6780389906426,0,"",null,1427999.9999999995,""]
[null,"Nerimbera",null,"Rural Major Collector","St Christopher Chapel Road 2250 - 0 (Nerimbera)",null,"Road Asset Type 1",2250,"Rural Major Collector",680,1530000,"Flat",1,1530000,"Crown Land",null,{"$f":"IF(O63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1530000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,369446.35165879322,62595.787717527041,73078.624904233438,64514.087868826988,38815.457129036848,24669.852912841896,31192.564742759674,63885.617026896638,16586.661518328838,4841.7923861282261,50614.099630390847,61495.278737216628,23798.048074817281,195504.24986207829,105626.73541784707,{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":25583.594169238553},9709.265279021758,32127.979535051709,6473.0249844866876,9035.010745756359,7012.2471459601584,18226.737666500419,95033.105457953861,31322.581156392189,44788.953871576261,29127.795837065278,12891.543240862869,20721.867709206414,1281.0836132042598,0,"",null,1529999.9999999998,""]
[null,"Yeppoon",null,"Rural Sub-Arterial","Farnborough Road 3325 - 2940 (Yeppoon)",null,"Road Asset Type 1",390,"Rural Sub-Arterial",680,265200,"Flat",1,265200,"Crown Land",null,{"$f":"IF(O64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},265200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":64037.367620857498},10849.936537704687,12666.961650067131,11182.441897263345,6728.0125690330533,4276.1078382259284,5406.7112220783438,11073.506951328751,2875.0213298436652,839.24401359555918,8773.1106026010802,10659.181647784215,4124.9949996349951,33887.403309426903,18308.634139093494,4434.4896560013494,1682.9393150304381,5568.8497860756297,1121.9909973110259,1566.0685292644357,1215.4561719664275,3159.3011955267393,16472.404946045335,5429.2474004413125,7763.4186710732192,5048.8179450913149,2234.5341617495637,3591.7904029291117,222.05449295540504,0,"",null,265199.99999999994,""]
[null,"Glenlee",null,"Rural Major Collector","Greenlake Road 4800 - 0 (Glenlee)",null,"Road Asset Type 1",4800,"Rural Major Collector",680,3264000,"Flat",1,3264000,"Crown Land",null,{"$f":"IF(O65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3264000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":307.33004654564002},19,0,22691.727300523195,null,788152.21687209222,133537.68046405769,155901.06646236469,137630.05412016425,82806.308541945269,52629.019547396041,66544.138117887298,136289.31632404617,35384.87790576819,10329.157090406881,107976.74587816714,131189.92797272879,50769.169226276863,417075.73303910036,225337.03555807375,54578.33422770891,20713.099261913085,68539.689674776979,13809.119966904935,19274.689590946902,14959.460578048338,38883.707021867558,202737.2916436349,66821.506466969993,95549.768259362696,62139.297785739262,27501.958913840786,44206.651112973683,2732.9783748357545,0,"",null,3263999.9999999991,""]
[null,"Rosslyn",null,"Rural Major Collector","Mulambin Road 1270 - 250 (Rosslyn)",null,"Road Asset Type 1",1020,"Rural Major Collector",680,693600,"Flat",1,693600,"Crown Land",null,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},693600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,167482.34608531962,28376.757098612259,33128.976623252493,29246.3865005349,17596.340565163373,11183.66665382166,14140.629350051053,28961.47971885981,7519.2865549757398,2194.9458817114623,22945.058499110517,27877.859694204872,10788.448460583833,88628.593270808822,47884.120056090673,11597.896023388144,4401.5335931565305,14564.684055890108,2934.4379929672987,4095.8715380762164,3178.8853728352719,8262.7877421468565,43081.674474272419,14199.570124231124,20304.325755114573,13204.600779469592,5844.166269191167,9393.9133615069077,580.75790465259786,0,"",null,693599.99999999988,""]
[null,"Rosslyn",null,"Rural Major Collector","Scenic Highway 2000 - 3590 (Rosslyn)",null,"Road Asset Type 1",1590,"Rural Major Collector",680,1081200,"Flat",1,1081200,"Crown Land",null,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1081200,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,261075.42183888055,44234.356653719115,51642.228265658297,45589.955427304405,27429.589704519374,17433.362725074941,22042.74575155017,45145.836032340289,11721.240806285712,3421.5332861972797,35767.297072142865,43456.663640966413,16817.287306204213,138156.33656920199,74642.893028611928,18079.073212928579,6861.2141305087098,22703.772204769873,4574.2709890372598,6384.7409270011613,4955.321316478512,12880.227950993629,67156.727856954065,22134.624017183811,{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":31650.860735913891},20583.642391526129,9110.0238902097608,14643.453181172532,905.29908666434369,0,"",null,1081199.9999999995,""]
[null,"Rosslyn",null,"Rural Major Collector","Vin E Jones Drive 470 - 505 (Rosslyn)",null,"Road Asset Type 1",470,"Rural Major Collector",680,319600,"Flat",1,319600,"Crown Land",null,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},319600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,77173.237902059031,13075.564545438983,15265.312757773208,13476.276132599414,8108.1177113988078,5153.2581640158623,6515.7801907097983,13344.99555672952,3464.7692949398015,1011.3966317690072,10572.723033903867,12845.680447329694,4971.1478200729434,40838.665526745244,22064.251398394721,5344.1285597964979,2028.1576360623228,6711.1779473219131,1352.1429967594415,1887.3133557802173,1464.7805149338999,3807.362979224532,19851.359806772583,6542.9391748908129,9355.9148087292633,6084.4729081869691,2692.9001436469102,4328.5679214786733,267.60413253600098,0,"",null,319599.99999999994,""]
[null,"Rosslyn",null,"Urban Sub-Arterial","Scenic Highway 505 - 2000 (Rosslyn)",null,"Road Asset Type 1",1500,"Urban Sub-Arterial 2 Lane",1275,1912500,"Flat",1,1912500,"Crown Land",null,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1912500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,461807.93957349157,78244.734646908808,91348.281130291798,80642.609836033735,48519.321411296063,30837.316141052368,38990.705928449592,79857.021283620794,20733.326897911047,6052.2404826602824,63267.624537988559,76869.098421520786,29747.560093521603,244380.31232759784,132033.41927230885,31979.492711548191,12136.581598777198,40159.974418814636,8091.2812306083597,11293.76343219545,8765.308932450198,22783.422083125522,118791.38182244233,39153.226445490232,55986.192339470326,36409.744796331601,16114.429051078587,25902.334636508018,1601.3545165053249,0,"",null,1912499.9999999995,""]
[null,"Rossmoya",null,"Rural Major Collector","Rossmoya Road 16680 - 11470 (Rossmoya)",null,"Road Asset Type 1",5210,"Rural Major Collector",680,3542800,"Rolling",1.25,4428500,"Crown Land",null,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4428500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1069341.9400790627,181180.03000461994,211522.01986169792,186732.443220327,112349.18424571221,71405.518708836826,90285.145727654395,184913.36928340638,48009.17028360736,14014.299073182254,146499.6994857424,177994.66790049925,68882.128038776689,565876.18987857108,305730.71751499071,74050.292012073813,28102.928946501866,92992.651876455231,18735.81120509758,26151.336658550354,20296.559794695793,52756.279579148439,275068.04413107759,90661.471013779606,129639.13870606241,84308.786839505614,37313.855713830861,59978.294869425234,3708.0253471078854,0,"",null,4428499.9999999991,""]
[null,"Sandringham",null,"Rural Major Collector","Artillery Road 7070 -3970 (Sandringham)",null,"Road Asset Type 1",3100,"Rural Major Collector",680,2108000,"Flat",1,2108000,"Crown Land",null,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2108000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,509014.9733965596,86243.085299703933,100686.10542361053,88886.076619272731,53479.074266672993,33989.575124359944,42976.422534468882,88020.183459279811,22852.733647475288,6670.9139542211115,69734.981712982946,84726.828482387355,32788.421791970475,269361.41092108563,145530.16879792264,35248.507522062006,13377.209939985534,44265.216248293465,8918.3899786261027,12448.237027486541,9661.3182899895528,25112.394118289467,130934.50085318089,43155.556259918121,61709.225334171744,40131.629819956608,17761.681798522175,28550.128843795505,1765.0485337480914,0,"",null,2107999.9999999986,""]
[null,"Sandringham",null,"Rural Major Collector","Greenlake Road 7050 - 4800 (Sandringham)",null,"Road Asset Type 1",2250,"Rural Major Collector",680,1530000,"Flat",1,1530000,"Crown Land",null,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1530000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,369446.35165879322,62595.787717527041,73078.624904233438,64514.087868826988,38815.457129036848,24669.852912841896,31192.564742759674,63885.617026896638,16586.661518328838,4841.7923861282261,50614.099630390847,61495.278737216628,23798.048074817281,195504.24986207829,105626.73541784707,25583.594169238553,9709.265279021758,32127.979535051709,6473.0249844866876,9035.010745756359,7012.2471459601584,18226.737666500419,95033.105457953861,31322.581156392189,44788.953871576261,29127.795837065278,12891.543240862869,20721.867709206414,1281.0836132042598,0,"",null,1529999.9999999998,""]
[null,"Stanage",null,"Rural Major Collector","Stanage Bay Road 96250 - 23350 (Stanage)",null,"Road Asset Type 1",72900,"Rural Major Collector",680,49572000,"Rolling",1.25,61965000,"Crown Land",null,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61965000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,14962577.242181126,2535129.4025598452,2959684.3086214545,2612820.5586874927,1572026.0137259923,999129.04297009681,1263298.8720817668,2587367.489589314,671759.79149231792,196092.59163819315,2049871.0350308293,2490558.7888572733,963820.94703009992,7917922.1194141703,4277882.7844228065,1036135.5638541614,393225.2438003812,1301183.1711695942,262157.51187171089,365917.93520313257,283996.00941138645,738182.87549326697,3848840.7710471316,1268564.5368338835,1813952.6317988387,1179675.7314011438,522107.50125494617,839235.64222285978,51883.886334772527,0,"",null,61964999.999999985,""]
[null,"Tanby",null,"Rural Sub-Arterial","Tanby Road 3155 - 0 (Tanby)",null,"Road Asset Type 1",3150,"Rural Sub-Arterial",680,2142000,"Flat",1,2142000,"Crown Land",null,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2142000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,517224.89232231054,87634.102804537863,102310.07486592681,90319.723016357777,54341.639980651584,34537.794077978651,43669.590639863542,89439.863837655299,23221.326125660373,6778.509340579516,70859.739482547186,86093.39023210328,33317.267304744193,273705.9498069096,147877.42958498589,35817.031836933973,13592.971390630462,44979.171349072392,9062.2349782813635,12649.015044058904,9817.1460043442221,25517.432733100588,133046.34764113542,43851.613618949064,62704.535420206768,40778.914171891389,18048.160537208016,29010.61479288898,1793.5170584859638,0,"",null,2141999.9999999991,""]
[null,"Taranganba",null,"Urban Sub-Arterial","Taranganba Road 1125 - 0 (Taranganba)",null,"Road Asset Type 1",1120,"Urban Sub-Arterial 2 Lane",1275,1428000,"Flat",1,1428000,"Crown Land",null,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1428000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,344816.59488154034,58422.735203025244,68206.716577284547,60213.148677571851,36227.759987101061,23025.196051985768,29113.060426575696,59626.575891770197,15480.884083773582,4519.0062270530107,47239.826321698129,57395.593488068851,22211.511536496128,182470.63320460639,98584.953056657265,23878.021224622651,9061.9809270869755,29986.114232714928,6041.4899855209087,8432.6766960392688,6544.7640028961478,17011.621822067056,88697.565094090271,29234.409079299374,41803.023613471181,27185.942781260928,12032.107024805344,19340.409861925986,1195.6780389906426,0,"",null,1427999.9999999995,""]
[null,"Taroomball",null,"Urban Sub-Arterial","Taranganba Road 2040 - 1125 (Taroomball)",null,"Road Asset Type 1",920,"Urban Sub-Arterial 2 Lane",1275,1173000,"Flat",1,1173000,"Crown Land",null,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1173000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,283242.20293840813,47990.103916770735,56026.945759912305,49460.800699434025,29758.517132261582,18913.553899845454,23914.299636115749,48978.973053954091,12716.440497385442,3712.040829364973,38804.143049966318,47146.380365199417,18245.170190693247,149886.5915609267,80980.497153682751,19614.088863082892,7443.7700472500146,24631.450976872977,4962.6524881064606,6926.8415717465423,5376.0561452361217,13973.832210983655,72858.714184431301,24013.978886567344,34338.197968208471,22331.310141750047,9883.5164846615335,15886.765243724918,982.16410345659926,0,"",null,1172999.9999999998,""]
[null,"The Caves",null,"Rural Major Collector","Barmoya Road 5440 - 0 (The Caves)",null,"Road Asset Type 1",5440,"Rural Major Collector",680,3699200,"Rolling",1.25,4624000,"Crown Land",null,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4624000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1116548.9739021307,189178.38065741508,220859.84415501662,194975.91000356601,117308.93710108915,74557.777692144402,94270.862333673678,193076.53145906539,50128.577033171598,14632.972544743083,152967.05666073679,185852.39796136582,71922.989737225565,590857.28847205883,319227.4670406045,77319.306822587634,29343.557287710202,97097.893705934053,19562.919953115324,27305.810253841442,21192.569152235148,55085.251614312379,287211.16316181613,94663.800828207502,135362.17170076381,88030.671863130614,38961.108461274445,62626.08907671272,3871.7193643506521,0,"",null,4623999.9999999991,""]
[null,"The Caves",null,"Rural Major Collector","Rossmoya Road 3720 - 0 (The Caves)",null,"Road Asset Type 1",3720,"Rural Major Collector",680,2529600,"Rolling",1.25,3162000,"Crown Land",null,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3162000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,763522.46009483933,129364.62794955588,151029.15813541578,133329.11492890911,80218.611400009482,50984.36268653992,64464.633801703327,132030.27518891971,34279.100471212929,10006.370931331667,104602.47256947443,127090.24272358103,49182.632687955716,404042.11638162844,218295.25319688395,52872.761283093008,20065.8149099783,66397.824372440198,13377.584967939156,18672.355541229808,14491.977434984328,37668.591177434202,196401.75127977133,64733.334389877185,92563.838001257609,60197.444729934912,26642.522697783261,42825.193265693255,2647.572800622137,0,"",null,3161999.9999999995,""]
[null,"Tungamull",null,"Rural Sub-Arterial","Cawarral Road 3100 - 0 (Tungamull)",null,"Road Asset Type 1",3100,"Rural Sub-Arterial",{"$f":"IF(G79=RoadTYPE1,VLOOKUP(I79,Roadunitrates1,2,FALSE),IF(G79=ROADTYPE2,VLOOKUP(I79,Roadunitrates2,2,FALSE),0))","v":680},{"$f":"IF(J79=\"\",\"\",(J79*H79))","v":2108000},"Rolling",{"$f":"IF(L79=\"\",1,VLOOKUP(L79,Roadsitecond,2,FALSE))","v":1.25},2635000,"Crown Land",null,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2635000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,636268.71674569952,107803.85662462992,125857.63177951315,111107.59577409092,66848.842833341245,42486.968905449932,53720.528168086108,110025.22932409977,28565.917059344109,8338.6424427763886,87168.727141228679,105908.53560298419,40985.527239963092,336701.76365135703,181912.71099740328,44060.634402577511,16721.512424981916,55331.520310366832,11147.98747328263,15560.296284358175,12076.64786248694,31390.492647861833,163668.12606647611,53944.445324897657,77136.531667714677,50164.53727494576,22202.102248152718,35687.661054744378,2206.3106671851142,0,"",null,2635000,{"$f":"IF(DM79=U79,\"\", \"Check\")","v":""}]
[null,"Wattlebank",null,"Rural Major Collector","Rossmoya Road 8620 - 3720 (Wattlebank)",null,"Road Asset Type 1",4900,"Rural Major Collector",680,3332000,"Rolling",1.25,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":4165000},"Crown Land",null,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q80=\"\",0,Q80*10000*P80)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N80+R80)*T80,0)","v":4165000},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1005715.0684044927,170399.64434215694,198936.25668374659,175621.68364291789,105664.29996237809,67156.821818291821,84913.092910845779,173910.84635099641,45152.578577672946,13180.434828904614,137782.82677161953,167403.81434020083,64783.575314780377,532206.01351343538,287539.44641525036,69644.228571816057,26430.777704003674,87459.499845418541,17621.012457769317,24595.307030114534,19088.8950084471,49617.230314362256,258701.23152442995,85267.026481289839,121925.48553929094,79292.333112011038,35093.645489015587,56409.528763950795,3487.3942803893742,0,"",null,{"$f":"SUM(CG80:DJ80)","v":4164999.9999999995},""]
[null,"Woodbury",null,"Rural Major Collector","Farnborough Road 14650 - 14145 (Woodbury)",null,"Road Asset Type 1",500,"Rural Major Collector",680,340000,"Flat",1,340000,"Crown Land",null,{"$f":"IF(O81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":82099.189257509614},13910.175048339343,16239.694423162988,14336.463970850442,8625.6571397859661,5482.1895361870884,6931.6810539465941,14196.803783754809,3685.9247818508529,1075.9538635840502,11247.577695642411,13665.61749715925,5288.4551277371738,43445.388858239618,23472.607870632681,5685.2431487196782,2157.6145064492798,7139.5510077892686,1438.4499965525974,2007.7801657236355,1558.2771435467018,4050.3861481112044,21118.467879545304,6960.5735903093746,9953.1008603502814,6472.8435193478399,2864.7873868584152,4604.8594909347585,284.6852473787244,0,"",null,339999.99999999994,""]
[null,"Yeppoon",null,"Urban Major Collector","Adelaide Park Road 1400 - 770 (Yeppoon)",null,"Road Asset Type 1",630,"Urban Major Collector",1020,642600,"Flat",1,642600,"Crown Land",null,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},642600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA82:CD82)","v":22691.727300523195},null,155167.46769669317,26290.230841361357,30693.022459778047,27095.916904907335,16302.491994195476,10361.338223393595,13100.877191959064,26831.959151296589,6966.3978376981122,2033.5528021738548,21257.921844764158,25828.017069630983,9995.1801914232583,82111.784942072874,44363.22887549577,10745.109551080193,4077.8914171891388,13493.751404721717,2718.6704934844088,3794.7045132176709,2945.1438013032666,7655.2298199301758,39913.904292340623,13155.484085684719,18811.360626062029,12233.674251567418,5414.4481611624051,8703.1844378666938,538.05511754578913,0,{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""},null,642599.99999999988,""]
[null,"Yeppoon",null,"CBD Collector","Anzac Parade 820 - 0 (Yeppoon)",null,"Road Asset Type 1",820,"CBD Collector",1275,1045500,"Flat",1,1045500,"Crown Land",null,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1045500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,252455.00696684205,42773.788273643477,49937.060351226188,44084.626710365104,26523.895704841845,16857.732823775295,21314.919240885778,43655.171635046034,11334.218704191373,3308.5581305209544,34586.30141410041,42021.773803764692,16261.999517791808,133594.57073908683,72178.269202195501,17482.122682313013,6634.6646073315351,21954.119348952001,4423.2337393992366,6173.9240096001795,4791.7022164061082,12454.937405441953,64939.288729601809,21403.763790201327,30605.785145577112,19903.993821994605,8809.2212145896265,14159.942934624383,875.40713568957756,0,"",null,1045499.9999999999,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Appleton Drive 740 - 0 (Yeppoon)",null,"Road Asset Type 1",740,"Urban Sub-Arterial 2 Lane",1275,943500,"Flat",1,943500,"Crown Land",null,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},943500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,227825.25018958916,38600.73575914168,45065.152024277289,39783.687519109975,23936.198562906055,15213.075962919169,19235.414924701799,39396.130499919593,10228.441269636116,2985.7719714457394,31212.028105407691,37922.088554616923,14675.462979470656,120560.95408161494,65136.486841005695,15776.549737697109,5987.3802553967507,19812.25404661522,3991.6987404334577,5571.5899598830883,4324.2190733420975,11239.821561008592,58603.748365738218,19315.591713108515,27619.854887472029,17962.140766190256,7949.7849985321027,12778.485087343955,790.00156147596022,0,"",null,943499.99999999965,""]
[null,"Yeppoon",null,"CBD Collector","Arthur Street 650 - 175 (Yeppoon)",null,"Road Asset Type 1",480,"CBD Collector",1275,612000,"Flat",1,612000,"Crown Land",null,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},612000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,147778.54066351728,25038.315087010818,29231.449961693379,25805.635147530793,15526.18285161474,9867.9411651367591,12477.025897103869,25554.246810758654,6634.6646073315351,1936.7169544512903,20245.639852156339,24598.111494886649,9519.2192299269118,78201.699944831314,42250.694167138827,10233.437667695422,3883.7061116087034,12851.191814020684,2589.209993794675,3614.0042983025437,2804.8988583840633,7290.6950666001676,38013.242183181545,12529.032462556876,17915.581548630504,11651.118334826111,5156.6172963451472,8288.7470836825651,512.43344528170394,0,"",null,611999.99999999977,""]
[null,"Yeppoon",null,"Urban Major Collector","Barmaryee Road 775 - 0 (Yeppoon)",null,"Road Asset Type 1",780,"Urban Major Collector",1020,795600,"Flat",1,795600,"Crown Land",null,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},795600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":270.32428804339997},1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,192112.1028625725,32549.809613114063,38000.884950201391,33547.325691790029,20184.03770709916,12828.323514677786,16220.133666235031,33220.520853986251,8625.063989530996,2517.7320407866773,26319.331807803243,31977.544943352645,12374.984998904985,101662.2099282807,54925.902417280478,13303.468968004048,5048.8179450913149,16706.54935822689,3365.9729919330775,4698.2055877933071,3646.3685158992826,9477.903586580218,49417.214838136009,16287.742201323937,23290.256013219656,15146.453835273946,6703.6024852486917,10775.371208787335,666.16347886621509,0,"",null,795600,""]
[null,"Yeppoon",null,"Urban Major Collector","Braithwaite Street 430 - 0 (Yeppoon)",null,"Road Asset Type 1",430,"Urban Major Collector",1020,438600,"Flat",1,438600,"Crown Land",null,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},438600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,105907.9541421874,17944.125812357754,20949.205805880254,18494.03852239707,11127.097710323897,7072.0245016813433,8941.8685595911065,18313.876881043703,4754.8429685875999,1387.9804840234247,14509.37522737871,17628.646571335434,6822.1071147809535,56044.551627129105,30279.664153116159,7333.9636618483855,2783.322713319571,9210.0208000481562,1855.6004955528506,2590.0364137834899,2010.1775151752454,5224.9981310634539,27242.823564613442,8979.139931499094,12839.500109851862,8349.9681399587134,3695.5757290473557,5940.2687433058391,367.2439691185545,0,"",null,438599.99999999994,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Farnborough Road 1220 - 0 (Yeppoon)",null,"Road Asset Type 1",1220,"Urban Sub-Arterial 4 Lane",1275,1555500,"Flat",1,1555500,"Crown Land",null,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1555500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,375603.79085310647,63639.050846152495,74296.601985970672,65589.322666640772,39462.381414520794,25081.017128055926,31712.440821805667,64950.377310678246,16863.105876967653,4922.4889258970297,51457.66795756403,62520.200049503568,24194.682209397568,198762.65402644625,107387.18100814453,26009.98740539253,9871.086367005455,32663.445860635904,6580.9087342281327,9185.5942581856325,7129.1179317261613,18530.516627608758,96616.99054891977,31844.624175665391,45535.436436102536,29613.259101016367,13106.402294877251,21067.232171026521,1302.4350067576643,0,"",null,1555500,""]
[null,"Yeppoon",null,"CBD Collector","James Street 750 - 0 (Yeppoon)",null,"Road Asset Type 1",750,"CBD Collector",1275,956250,"Flat",1,956250,"Crown Land",null,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},956250,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,230903.96978674579,39122.367323454404,45674.140565145899,40321.304918016867,24259.660705648032,15418.658070526184,19495.352964224796,39928.510641810397,10366.663448955524,3026.1202413301412,31633.812268994279,38434.549210760393,14873.780046760801,122190.15616379892,66016.709636154425,15989.746355774096,6068.2907993885992,20079.987209407318,4045.6406153041798,5646.8817160977251,4382.654466225099,11391.711041562761,59395.690911221165,19576.613222745116,27993.096169735163,18204.8723981658,8057.2145255392934,12951.167318254009,800.67725825266245,0,"",null,956249.99999999977,""]
[null,"Yeppoon",null,"CBD Collector","Normanby Street 770 - 0 (Yeppoon)",null,"Road Asset Type 1",770,"CBD Collector",1275,981750,"Flat",1,981750,"Crown Land",null,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},981750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,237061.40898105901,40165.630452079851,46892.117646883125,41396.539715830651,24906.584991131978,15829.822285740216,20015.229043270792,40993.270925592013,10643.107807594337,3106.8167810989448,32477.380596167462,39459.470523047334,15270.414181341088,125448.5603281669,67777.155226451869,16416.139591928073,6230.1118873722953,20615.453534991513,4153.524365045625,5797.4652285269976,4499.5252519911019,11695.490002671102,60979.576002187066,20098.656242018322,28739.578734261435,18690.335662116886,8272.0735795536748,13296.531780074116,822.02865180606682,0,"",null,981750,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Park Street 460 - 0 (Yeppoon)",null,"Road Asset Type 1",460,"Urban Sub-Arterial 2 Lane",1275,586500,"Flat",1,586500,"Crown Land",null,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},586500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141621.10146920406,23995.051958385367,28013.472879956153,24730.400349717012,14879.258566130791,9456.776949922727,11957.149818057875,24489.486526977045,6358.2202486927208,1856.0204146824865,19402.071524983159,23573.190182599708,9122.5850953466233,74943.295780463348,40490.248576841375,9807.0444315414461,3721.8850236250073,12315.725488436488,2481.3262440532303,3463.4207858732711,2688.0280726180608,6986.9161054918277,36429.35709221565,12006.989443283672,17169.098984104236,11165.655070875024,4941.7582423307667,7943.382621862459,491.08205172829963,0,"",null,586499.99999999988,""]
[null,"Yeppoon",null,"CBD Collector","Queen Street 960 - 0 (Yeppoon)",null,"Road Asset Type 1",960,"CBD Collector",1275,1224000,"Flat",1,1224000,"Crown Land",null,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1224000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,295557.08132703457,50076.630174021637,58462.899923386758,51611.270295061586,31052.36570322948,19735.882330273518,24954.051794207739,51108.493621517307,13269.32921466307,3873.4339089025807,40491.279704312677,49196.222989773298,19038.438459853824,156403.39988966263,84501.388334277653,20466.875335390843,7767.4122232174068,25702.383628041367,5178.4199875893501,7228.0085966050874,5609.7977167681265,14581.390133200335,76026.484366363089,25058.064925113751,35831.163097261007,23302.236669652222,10313.234592690294,16577.49416736513,1024.8668905634079,0,"",null,1223999.9999999995,""]
[null,"Barmaryee","T-94 (part)","Rail Trail","Rail Trail 4416 - 2385 (Barmaryee)",null,"Road Asset Type 1",2390,"Rail Trail",153,365670,"Flat",1,365670,"Crown Land",null,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},365670,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,88297.67804645159,14960.393264488963,17465.791352111792,15418.867000649649,9276.894253839806,5896.0948461692133,7455.0229735195617,15268.662469428296,3964.2121028805923,1157.188380284646,12096.769811663413,14697.371618194773,5687.7334898813297,46725.515717036709,25244.789764865451,6114.4790064480139,2320.5144016862005,7678.5871088773583,1547.0529712923185,2159.3675682357698,1675.927067884478,4356.1903022936003,22712.912204450975,7486.0968963777332,10704.559975306727,6961.5432050586014,3081.0788345662259,4952.5263825003331,306.17898355581809,0,"",null,{"$f":"SUM(CG93:DJ93)","v":365669.99999999994},""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Rockhampton Road 2420 - 0 (Yeppoon)",null,"Road Asset Type 1",2420,"Urban Sub-Arterial 2 Lane",1275,3085500,"Rolling",1.25,3856875,"Crown Land",null,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3856875,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,931312.6781398746,157793.54820459941,184219.03361275513,162629.26316933468,97847.298179447054,62188.587551122277,78631.256955706674,161044.9929219686,41812.209244120611,12205.351640031569,127589.7094849436,155019.34848340024,59990.912855268565,492833.6298606557,266267.39553248946,64491.976968288851,24475.439557534017,80989.281744609514,16317.417148393526,22775.756254927492,17676.706347107902,45946.567867636477,239562.62000859203,78959.006665071967,112905.48788459849,73426.31867260205,32497.431919675149,52236.374850291169,3229.3982749524052,0,"",null,3856875.0000000005,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Adelaide Park Road - Braithwaite (Yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,225772.77045815144,38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,5933.4398927355187,19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":58075.786668749584},19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout James Street - Braithwaite (Yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,225772.77045815144,38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":5933.4398927355187},19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,58075.786668749584,19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout James Street - Mary Street (Yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Rolling",1.25,1168750,"Crown Land",null,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1168750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,282215.96307268931,47816.226728666494,55823.949579622771,49281.594899798394,29650.69641801426,18845.026530643114,23827.653622941416,48801.513006657151,12670.366437612307,3698.5914060701725,38663.54832877079,46975.560146484924,18179.064501596535,149343.52420019868,{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":80687.089555299841},19543.023323723894,7416.7998659193991,24542.206589275611,4944.6718631495532,6901.7443196749973,5356.5776809417875,13923.202384132264,72594.73333593698,23926.971716688477,34213.784207454089,22250.399597758198,9847.706642325802,15829.204500088234,978.60553786436515,0,"",null,1168749.9999999998,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Park Street - Queen Street (yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":575.67958707010007},365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":225772.77045815144},38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,5933.4398927355187,19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,58075.786668749584,19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Queen Street - Arthur Street (Yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,225772.77045815144,38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,5933.4398927355187,19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,58075.786668749584,19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Tanby Road - Park Street (Yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,225772.77045815144,38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,5933.4398927355187,19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,58075.786668749584,19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Roundabout Yeppoon Road -Scenic Highway-Appleton Drive (Yeppoon)",null,"Road Asset Type 2",1,"Roundabout",935000,935000,"Flat",1,935000,"Crown Land",null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},935000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,225772.77045815144,38252.981382933191,44659.159663698214,39425.275919838714,23720.557134411407,15076.021224514492,19062.122898353133,39041.210405325721,10136.293150089845,2958.873124856138,30930.838663016628,37580.448117187938,14543.251601277227,119474.81936015896,64549.671644239876,15634.418658979115,5933.4398927355187,19633.765271420489,3955.7374905196425,5521.3954557399975,4285.2621447534302,11138.561907305811,58075.786668749584,19141.577373350781,27371.027365963273,17800.319678206561,7878.1653138606425,12663.363600070586,782.88443029149221,0,"",null,935000.00000000012,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Scenic Highway 330 - 0 (Yeppoon)",null,"Road Asset Type 1",330,"Urban Sub-Arterial 2 Lane",1275,420750,"Flat",1,420750,"Crown Land",null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},420750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,101597.74670616814,17213.841622319938,20096.621848664196,17741.374163927419,10674.250710485134,6784.2095510315212,8577.9553042589105,17568.544682396576,4561.3319175404304,1331.492906185262,13918.877398357483,16911.201652734573,6544.4632205747521,53763.668712071529,29047.352239907945,7035.4883965406025,2670.0479517309836,8835.1943721392199,1780.0818707338392,2484.6279550829991,1928.3679651390437,5012.3528582876152,26134.104000937314,8613.7098180078519,12316.962314683473,8010.1438551929514,3545.174391237289,5698.5136200317638,352.29799363117149,0,"",null,420749.99999999983,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Tanby Road 790 - 0 (Yeppoon)",null,"Road Asset Type 1",790,"Urban Sub-Arterial 4 Lane",1275,1007250,"Flat",1,1007250,"Crown Land",null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1007250,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,243218.84817537223,41208.893580705306,48110.094728620352,42471.774513644428,25553.509276615925,16240.986500954248,20535.105122316785,42058.031209373621,10919.552166233152,3187.5133208677485,33320.948923340642,40484.391835334281,15667.048315921376,128706.96449253487,69537.600816749327,16842.532828082047,6391.9329753559914,21150.919860575708,4261.4081147870693,5948.0487409562702,4616.3960377571048,11999.268963779443,62563.461093152961,20620.699261291524,29486.061298787707,19175.798926067975,8486.9326335680562,13641.896241894223,843.38004535947107,0,"",null,1007249.9999999997,""]
[null,"Yeppoon",null,"CBD Collector","Whitman Street 450 - 0 (Yeppoon)",null,"Road Asset Type 1",450,"CBD Collector",1275,573750,"Flat",1,573750,"Crown Land",null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,138542.38187204747,23473.42039407264,27404.484339087539,24192.78295081012,14555.796423388818,9251.19484231571,11697.211778534878,23957.106385086241,6219.9980693733141,1815.6721447980847,18980.287361396568,23060.729526456234,8924.26802805648,73314.09369827935,39610.025781692653,9593.8478134644574,3640.9744796331593,12047.992325644391,2427.3843691825082,3388.1290296586349,2629.5926797350594,6835.0266249376573,35637.414546732696,11745.967933647071,16795.857701841098,10922.923438899479,4834.328715323576,7770.7003909524055,480.40635495159745,0,"",null,573749.99999999977,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Yeppoon Road 36550 - 35600 (Yeppoon)",null,"Road Asset Type 1",1000,"Urban Sub-Arterial 2 Lane",1275,1275000,"Flat",1,1275000,"Crown Land",null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1275000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,307871.95971566101,52163.156431272539,60898.854086861204,53761.739890689154,32346.214274197373,20558.210760701579,25993.803952299728,53238.014189080532,13822.217931940699,4034.826988440188,42178.416358659044,51246.065614347186,19831.7067290144,162920.20821839856,88022.279514872556,21319.661807698794,8091.054399184799,26773.316279209757,5394.1874870722404,7529.1756214636334,5843.5392883001323,15188.948055417017,79194.254548294892,26102.150963660155,37324.128226313551,24273.163197554401,10742.952700719057,17268.223091005344,1067.5696776702166,0,"",null,1275000,""]
[null,"Yeppoon",null,"CBD Collector","Barry Street 0 - 300 (Yeppoon)",null,"Road Asset Type 1",300,"CBD Collector",1275,382500,"Flat",1,382500,"Crown Land",null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,92361.587914698306,15648.94692938176,18269.65622605836,16128.521967206747,9703.8642822592119,6167.463228210474,7798.1411856899185,15971.404256724159,4146.6653795822094,1210.4480965320565,12653.524907597712,15373.819684304157,5949.5120187043203,48876.062465519572,26406.683854461768,6395.8985423096383,2427.3163197554395,8031.9948837629272,1618.2562461216719,2258.7526864390898,1753.0617864900396,4556.6844166251049,23758.276364488465,7830.6452890980472,11197.238467894065,7281.9489592663194,3222.8858102157174,5180.4669273016034,320.27090330106495,0,"",null,382499.99999999994,""]
[null,"Zilzie",null,"Urban Major Collector","Hartley Street 1460 - 770 (Zilzie)",null,"Road Asset Type 1",690,"Urban Major Collector",1020,703800,"Flat",1,703800,"Crown Land",null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},703800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,169945.32176304489,28794.062350062439,33616.167455947383,29676.480419660413,17855.110279356952,11348.132339907272,14348.57978166945,29387.383832372452,7629.8642984312655,2227.2244976189841,23282.485829979789,28287.828219119649,10947.102114415949,89931.954936556009,48588.298292209649,11768.453317849735,4466.2620283500091,14778.870586123787,2977.5914928638763,4156.1049430479252,3225.6336871416729,8384.2993265901932,43715.228510658781,14408.387331940407,20602.91878092508,13398.786085050027,5930.1098907969199,9532.0591462349512,589.29846207395951,0,"",null,703799.99999999988,""]
[null,"Zilzie",null,"Rural Major Collector","Svendsen Road 4300 - 0 (Zilzie)",null,"Road Asset Type 1",4300,"Rural Major Collector",680,2924000,"Flat",1,2924000,"Crown Land",null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2924000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,706053.02761458268,119627.50541571835,139661.3720392017,123293.59014931379,74180.651402159303,47146.830011208956,59612.45706394071,122092.51254029135,31698.953123917334,9253.2032268228322,96729.168182524736,117524.31047556955,45480.714098539691,373630.34418086073,201864.42768744106,48893.091078989237,18555.484755463804,61400.13866698771,12370.669970352337,17266.909425223264,13401.183434501636,34833.320873756355,181618.82376408961,59860.932876660627,85596.667399012411,55666.454266391418,24637.171526982373,39601.791622038923,2448.2931274570301,0,"",null,2923999.9999999995,""]
[null,"Glenlee",null,"Rural Major Collector","Dawson Road 0 - 6470 (Glenlee)",null,"Road Asset Type 1",6470,"Rural Major Collector",680,4399600,"Flat",1,4399600,"Crown Land",null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4399600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1062363.5089921744,179997.66512551109,210141.64583572905,185513.8437828047,111616.0033888304,70939.532598260921,89695.95283806893,183706.64096178723,47695.866677150036,13922.842994777609,145543.6553816128,176833.09041324069,68432.609352919026,562183.33182562073,303735.54584598693,73567.046344432645,27919.531713453678,92385.790040793145,18613.542955390611,25980.675344463842,20164.106237494321,52411.996756558983,273272.97436131624,90069.822258603308,128793.12513293263,83758.595140361052,37070.348785947892,59586.881812695778,3683.8271010806939,0,"",null,4399599.9999999991,""]
[null,"Glenlee",null,"Rural Major Collector","Belmont Road 0 - 5850 (Glenlee)",null,"Road Asset Type 1",5850,"Rural Major Collector",680,3978000,"Flat",1,3978000,"Crown Land",null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3978000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,960560.51431286242,162749.04806557033,190004.42475100694,167736.62845895017,100920.18853549581,64141.617573388932,81100.668331175155,166102.60426993127,43125.319947654978,12588.660203933387,131596.6590390162,159887.72471676322,61874.924994524932,508311.04964140354,274629.51208640239,66517.344840020232,25244.089725456572,83532.746791134443,16829.864959665389,23491.027938966534,18231.842579496413,47389.517932901093,247086.07419068005,81438.711006619691,116451.28006609829,75732.269176369722,33518.012426243462,53876.856043936677,3330.8173943310758,0,"",null,3977999.9999999995,""]
[null,"Coowonga",null,"Rural Major Collector","Coowonga Road 0 - 5390 (Coowonga)",null,"Road Asset Type 1",5390,"Rural Major Collector",{"$f":"IF(G111=RoadTYPE1,VLOOKUP(I111,Roadunitrates1,2,FALSE),IF(G111=ROADTYPE2,VLOOKUP(I111,Roadunitrates2,2,FALSE),0))","v":680},{"$f":"IF(J111=\"\",\"\",(J111*H111))","v":3665200},"Flat",{"$f":"IF(L111=\"\",1,VLOOKUP(L111,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K111=\"\",\"\",K111*M111)","v":3665200},"Crown Land",null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q111=\"\",0,Q111*10000*P111)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N111+R111)*T111,0)","v":3665200},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V111=\"y\",BA$14,IF(AND(V111>0,V111<=1),V111*BA$14,\"\"))","v":5479.3306300748573},{"$f":"IF(W111=\"y\",BB$14,IF(AND(W111>0,W111<=1),W111*BB$14,\"\"))","v":928.37029088076008},{"$f":"IF(X111=\"y\",BC$14,IF(AND(X111>0,X111<=1),X111*BC$14,\"\"))","v":1083.8432861595347},{"$f":"IF(Y111=\"y\",BD$14,IF(AND(Y111>0,Y111<=1),Y111*BD$14,\"\"))","v":956.82097317739454},{"$f":"IF(Z111=\"y\",BE$14,IF(AND(Z111>0,Z111<=1),Z111*BE$14,\"\"))","v":575.67958707010007},{"$f":"IF(AA111=\"y\",BF$14,IF(AND(AA111>0,AA111<=1),AA111*BF$14,\"\"))","v":365.88338224982101},{"$f":"IF(AB111=\"y\",BG$14,IF(AND(AB111>0,AB111<=1),AB111*BG$14,\"\"))","v":462.62298885399798},{"$f":"IF(AC111=\"y\",BH$14,IF(AND(AC111>0,AC111<=1),AC111*BH$14,\"\"))","v":947.5},{"$f":"IF(AD111=\"y\",BI$14,IF(AND(AD111>0,AD111<=1),AD111*BI$14,\"\"))","v":246},{"$f":"IF(AE111=\"y\",BJ$14,IF(AND(AE111>0,AE111<=1),AE111*BJ$14,\"\"))","v":71.809563707039999},{"$f":"IF(AF111=\"y\",BK$14,IF(AND(AF111>0,AF111<=1),AF111*BK$14,\"\"))","v":750.66754664989605},{"$f":"IF(AG111=\"y\",BL$14,IF(AND(AG111>0,AG111<=1),AG111*BL$14,\"\"))","v":912.04842834940007},{"$f":"IF(AH111=\"y\",BM$14,IF(AND(AH111>0,AH111<=1),AH111*BM$14,\"\"))","v":352.95347529313381},{"$f":"IF(AI111=\"y\",BN$14,IF(AND(AI111>0,AI111<=1),AI111*BN$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AJ111=\"y\",BO$14,IF(AND(AJ111>0,AJ111<=1),AJ111*BO$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AK111=\"y\",BP$14,IF(AND(AK111>0,AK111<=1),AK111*BP$14,\"\"))","v":379.43525637621997},{"$f":"IF(AL111=\"y\",BQ$14,IF(AND(AL111>0,AL111<=1),AL111*BQ$14,\"\"))","v":144},{"$f":"IF(AM111=\"y\",BR$14,IF(AND(AM111>0,AM111<=1),AM111*BR$14,\"\"))","v":476.49630740273426},{"$f":"IF(AN111=\"y\",BS$14,IF(AND(AN111>0,AN111<=1),AN111*BS$14,\"\"))","v":96.002691344735496},{"$f":"IF(AO111=\"y\",BT$14,IF(AND(AO111>0,AO111<=1),AO111*BT$14,\"\"))","v":134},{"$f":"IF(AP111=\"y\",BU$14,IF(AND(AP111>0,AP111<=1),AP111*BU$14,\"\"))","v":104},{"$f":"IF(AQ111=\"y\",BV$14,IF(AND(AQ111>0,AQ111<=1),AQ111*BV$14,\"\"))","v":270.32428804339997},{"$f":"IF(AR111=\"y\",BW$14,IF(AND(AR111>0,AR111<=1),AR111*BW$14,\"\"))","v":1409.4544533161775},{"$f":"IF(AS111=\"y\",BX$14,IF(AND(AS111>0,AS111<=1),AS111*BX$14,\"\"))","v":464.55128754859999},{"$f":"IF(AT111=\"y\",BY$14,IF(AND(AT111>0,AT111<=1),AT111*BY$14,\"\"))","v":664.27367799315107},{"$f":"IF(AU111=\"y\",BZ$14,IF(AND(AU111>0,AU111<=1),AU111*BZ$14,\"\"))","v":432},{"$f":"IF(AV111=\"y\",CA$14,IF(AND(AV111>0,AV111<=1),AV111*CA$14,\"\"))","v":191.19698281344},{"$f":"IF(AW111=\"y\",CB$14,IF(AND(AW111>0,AW111<=1),AW111*CB$14,\"\"))","v":307.33004654564002},{"$f":"IF(AX111=\"y\",CC$14,IF(AND(AX111>0,AX111<=1),AX111*CC$14,\"\"))","v":19},{"$f":"IF(AY111=\"y\",CD$14,IF(AND(AY111>0,AY111<=1),AY111*CD$14,\"\"))","v":0},{"$f":"SUM(BA111:CD111)","v":22691.727300523195},null,{"$f":"IF(BA111=\"\",\"\",(BA111/$CE111)*$U111)","v":885029.26019595354},{"$f":"IF(BB111=\"\",\"\",(BB111/$CE111)*$U111)","v":149951.68702109813},{"$f":"IF(BC111=\"\",\"\",(BC111/$CE111)*$U111)","v":175063.90588169699},{"$f":"IF(BD111=\"\",\"\",(BD111/$CE111)*$U111)","v":154547.08160576774},{"$f":"IF(BE111=\"\",\"\",(BE111/$CE111)*$U111)","v":92984.583966892722},{"$f":"IF(BF111=\"\",\"\",(BF111/$CE111)*$U111)","v":59098.003200096806},{"$f":"IF(BG111=\"\",\"\",(BG111/$CE111)*$U111)","v":74723.521761544282},{"$f":"IF(BH111=\"\",\"\",(BH111/$CE111)*$U111)","v":153041.54478887684},{"$f":"IF(BI111=\"\",\"\",(BI111/$CE111)*$U111)","v":39734.269148352192},{"$f":"IF(BJ111=\"\",\"\",(BJ111/$CE111)*$U111)","v":11598.782649436062},{"$f":"IF(BK111=\"\",\"\",(BK111/$CE111)*$U111)","v":121248.88755902518},{"$f":"IF(BL111=\"\",\"\",(BL111/$CE111)*$U111)","v":147315.35661937672},{"$f":"IF(BM111=\"\",\"\",(BM111/$CE111)*$U111)","v":57009.546277006732},{"$f":"IF(BN111=\"\",\"\",(BN111/$CE111)*$U111)","v":468341.29189182312},{"$f":"IF(BO111=\"\",\"\",(BO111/$CE111)*$U111)","v":253034.71284542032},{"$f":"IF(BP111=\"\",\"\",(BP111/$CE111)*$U111)","v":61286.921143198131},{"$f":"IF(BQ111=\"\",\"\",(BQ111/$CE111)*$U111)","v":23259.084379523236},{"$f":"IF(BR111=\"\",\"\",(BR111/$CE111)*$U111)","v":76964.359863968319},{"$f":"IF(BS111=\"\",\"\",(BS111/$CE111)*$U111)","v":15506.490962836999},{"$f":"IF(BT111=\"\",\"\",(BT111/$CE111)*$U111)","v":21643.87018650079},{"$f":"IF(BU111=\"\",\"\",(BU111/$CE111)*$U111)","v":16798.227607433448},{"$f":"IF(BV111=\"\",\"\",(BV111/$CE111)*$U111)","v":43663.162676638785},{"$f":"IF(BW111=\"\",\"\",(BW111/$CE111)*$U111)","v":227657.08374149838},{"$f":"IF(BX111=\"\",\"\",(BX111/$CE111)*$U111)","v":75034.98330353506},{"$f":"IF(BY111=\"\",\"\",(BY111/$CE111)*$U111)","v":107294.42727457602},{"$f":"IF(BZ111=\"\",\"\",(BZ111/$CE111)*$U111)","v":69777.253138569708},{"$f":"IF(CA111=\"\",\"\",(CA111/$CE111)*$U111)","v":30882.408030333718},{"$f":"IF(CB111=\"\",\"\",(CB111/$CE111)*$U111)","v":49640.385312276696},{"$f":"IF(CC111=\"\",\"\",(CC111/$CE111)*$U111)","v":3068.9069667426493},{"$f":"IF(CD111=\"\",\"\",(CD111/$CE111)*$U111)","v":0},{"$f":"IF(SUM(CG111:DJ111)=U111,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG111:DJ111)","v":3665199.9999999986},""]
[null,"Coowonga",null,"Rural Major Collector","Coowonga Road 5390 - 9250 (Coowonga)",null,"Road Asset Type 1",3860,"Rural Major Collector",{"$f":"IF(G112=RoadTYPE1,VLOOKUP(I112,Roadunitrates1,2,FALSE),IF(G112=ROADTYPE2,VLOOKUP(I112,Roadunitrates2,2,FALSE),0))","v":680},{"$f":"IF(J112=\"\",\"\",(J112*H112))","v":2624800},"Flat",{"$f":"IF(L112=\"\",1,VLOOKUP(L112,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K112=\"\",\"\",K112*M112)","v":2624800},"Crown Land",null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q112=\"\",0,Q112*10000*P112)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N112+R112)*T112,0)","v":2624800},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V112=\"y\",BA$14,IF(AND(V112>0,V112<=1),V112*BA$14,\"\"))","v":5479.3306300748573},{"$f":"IF(W112=\"y\",BB$14,IF(AND(W112>0,W112<=1),W112*BB$14,\"\"))","v":928.37029088076008},{"$f":"IF(X112=\"y\",BC$14,IF(AND(X112>0,X112<=1),X112*BC$14,\"\"))","v":1083.8432861595347},{"$f":"IF(Y112=\"y\",BD$14,IF(AND(Y112>0,Y112<=1),Y112*BD$14,\"\"))","v":956.82097317739454},{"$f":"IF(Z112=\"y\",BE$14,IF(AND(Z112>0,Z112<=1),Z112*BE$14,\"\"))","v":575.67958707010007},{"$f":"IF(AA112=\"y\",BF$14,IF(AND(AA112>0,AA112<=1),AA112*BF$14,\"\"))","v":365.88338224982101},{"$f":"IF(AB112=\"y\",BG$14,IF(AND(AB112>0,AB112<=1),AB112*BG$14,\"\"))","v":462.62298885399798},{"$f":"IF(AC112=\"y\",BH$14,IF(AND(AC112>0,AC112<=1),AC112*BH$14,\"\"))","v":947.5},{"$f":"IF(AD112=\"y\",BI$14,IF(AND(AD112>0,AD112<=1),AD112*BI$14,\"\"))","v":246},{"$f":"IF(AE112=\"y\",BJ$14,IF(AND(AE112>0,AE112<=1),AE112*BJ$14,\"\"))","v":71.809563707039999},{"$f":"IF(AF112=\"y\",BK$14,IF(AND(AF112>0,AF112<=1),AF112*BK$14,\"\"))","v":750.66754664989605},{"$f":"IF(AG112=\"y\",BL$14,IF(AND(AG112>0,AG112<=1),AG112*BL$14,\"\"))","v":912.04842834940007},{"$f":"IF(AH112=\"y\",BM$14,IF(AND(AH112>0,AH112<=1),AH112*BM$14,\"\"))","v":352.95347529313381},{"$f":"IF(AI112=\"y\",BN$14,IF(AND(AI112>0,AI112<=1),AI112*BN$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AJ112=\"y\",BO$14,IF(AND(AJ112>0,AJ112<=1),AJ112*BO$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AK112=\"y\",BP$14,IF(AND(AK112>0,AK112<=1),AK112*BP$14,\"\"))","v":379.43525637621997},{"$f":"IF(AL112=\"y\",BQ$14,IF(AND(AL112>0,AL112<=1),AL112*BQ$14,\"\"))","v":144},{"$f":"IF(AM112=\"y\",BR$14,IF(AND(AM112>0,AM112<=1),AM112*BR$14,\"\"))","v":476.49630740273426},{"$f":"IF(AN112=\"y\",BS$14,IF(AND(AN112>0,AN112<=1),AN112*BS$14,\"\"))","v":96.002691344735496},{"$f":"IF(AO112=\"y\",BT$14,IF(AND(AO112>0,AO112<=1),AO112*BT$14,\"\"))","v":134},{"$f":"IF(AP112=\"y\",BU$14,IF(AND(AP112>0,AP112<=1),AP112*BU$14,\"\"))","v":104},{"$f":"IF(AQ112=\"y\",BV$14,IF(AND(AQ112>0,AQ112<=1),AQ112*BV$14,\"\"))","v":270.32428804339997},{"$f":"IF(AR112=\"y\",BW$14,IF(AND(AR112>0,AR112<=1),AR112*BW$14,\"\"))","v":1409.4544533161775},{"$f":"IF(AS112=\"y\",BX$14,IF(AND(AS112>0,AS112<=1),AS112*BX$14,\"\"))","v":464.55128754859999},{"$f":"IF(AT112=\"y\",BY$14,IF(AND(AT112>0,AT112<=1),AT112*BY$14,\"\"))","v":664.27367799315107},{"$f":"IF(AU112=\"y\",BZ$14,IF(AND(AU112>0,AU112<=1),AU112*BZ$14,\"\"))","v":432},{"$f":"IF(AV112=\"y\",CA$14,IF(AND(AV112>0,AV112<=1),AV112*CA$14,\"\"))","v":191.19698281344},{"$f":"IF(AW112=\"y\",CB$14,IF(AND(AW112>0,AW112<=1),AW112*CB$14,\"\"))","v":307.33004654564002},{"$f":"IF(AX112=\"y\",CC$14,IF(AND(AX112>0,AX112<=1),AX112*CC$14,\"\"))","v":19},{"$f":"IF(AY112=\"y\",CD$14,IF(AND(AY112>0,AY112<=1),AY112*CD$14,\"\"))","v":0},{"$f":"SUM(BA112:CD112)","v":22691.727300523195},null,{"$f":"IF(BA112=\"\",\"\",(BA112/$CE112)*$U112)","v":633805.74106797425},{"$f":"IF(BB112=\"\",\"\",(BB112/$CE112)*$U112)","v":107386.55137317973},{"$f":"IF(BC112=\"\",\"\",(BC112/$CE112)*$U112)","v":125370.44094681826},{"$f":"IF(BD112=\"\",\"\",(BD112/$CE112)*$U112)","v":110677.50185496541},{"$f":"IF(BE112=\"\",\"\",(BE112/$CE112)*$U112)","v":66590.073119147666},{"$f":"IF(BF112=\"\",\"\",(BF112/$CE112)*$U112)","v":42322.50321936432},{"$f":"IF(BG112=\"\",\"\",(BG112/$CE112)*$U112)","v":53512.577736467705},{"$f":"IF(BH112=\"\",\"\",(BH112/$CE112)*$U112)","v":109599.32521058712},{"$f":"IF(BI112=\"\",\"\",(BI112/$CE112)*$U112)","v":28455.339315888585},{"$f":"IF(BJ112=\"\",\"\",(BJ112/$CE112)*$U112)","v":8306.3638268688665},{"$f":"IF(BK112=\"\",\"\",(BK112/$CE112)*$U112)","v":86831.299810359415},{"$f":"IF(BL112=\"\",\"\",(BL112/$CE112)*$U112)","v":105498.56707806941},{"$f":"IF(BM112=\"\",\"\",(BM112/$CE112)*$U112)","v":40826.873586130976},{"$f":"IF(BN112=\"\",\"\",(BN112/$CE112)*$U112)","v":335398.40198560985},{"$f":"IF(BO112=\"\",\"\",(BO112/$CE112)*$U112)","v":181208.5327612843},{"$f":"IF(BP112=\"\",\"\",(BP112/$CE112)*$U112)","v":43890.077108115918},{"$f":"IF(BQ112=\"\",\"\",(BQ112/$CE112)*$U112)","v":16656.783989788441},{"$f":"IF(BR112=\"\",\"\",(BR112/$CE112)*$U112)","v":55117.333780133158},{"$f":"IF(BS112=\"\",\"\",(BS112/$CE112)*$U112)","v":11104.833973386052},{"$f":"IF(BT112=\"\",\"\",(BT112/$CE112)*$U112)","v":15500.062879386465},{"$f":"IF(BU112=\"\",\"\",(BU112/$CE112)*$U112)","v":12029.89954818054},{"$f":"IF(BV112=\"\",\"\",(BV112/$CE112)*$U112)","v":31268.981063418498},{"$f":"IF(BW112=\"\",\"\",(BW112/$CE112)*$U112)","v":163034.57203008974},{"$f":"IF(BX112=\"\",\"\",(BX112/$CE112)*$U112)","v":53735.628117188375},{"$f":"IF(BY112=\"\",\"\",(BY112/$CE112)*$U112)","v":76837.938641904169},{"$f":"IF(BZ112=\"\",\"\",(BZ112/$CE112)*$U112)","v":49970.351969365322},{"$f":"IF(CA112=\"\",\"\",(CA112/$CE112)*$U112)","v":22116.158626546967},{"$f":"IF(CB112=\"\",\"\",(CB112/$CE112)*$U112)","v":35549.515270016338},{"$f":"IF(CC112=\"\",\"\",(CC112/$CE112)*$U112)","v":2197.7701097637523},{"$f":"IF(CD112=\"\",\"\",(CD112/$CE112)*$U112)","v":0},{"$f":"IF(SUM(CG112:DJ112)=U112,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG112:DJ112)","v":2624799.9999999995},""]
[null,"Yeppoon","T-94 (part)","Rail Trail","Rail Trail 0 - 2385 (Yeppoon)",null,"Road Asset Type 1",2385,"Rail Trail",153,364905,"Flat",1,364905,"Crown Land",null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},364905,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,88112.954870622183,14929.095370630201,17429.252039659677,15386.609956715236,9257.4865252752879,5883.759919712792,7439.4266911481818,15236.719660914849,3955.9187721214275,1154.7674840915818,12071.462761848217,14666.623978826165,5675.8344658439219,46627.763592105672,25191.976397156526,6101.6872093633947,2315.6597690466892,7662.5231191098328,1543.816458800075,2154.8500628628917,1672.4209443114978,4347.0769334603501,22665.395651721996,7470.4356057995365,10682.16549837094,6946.9793071400691,3074.6330629457943,4942.1654486457301,305.53844174921596,0,"",null,{"$f":"SUM(CG113:DJ113)","v":364904.99999999988},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Adelaide Park",null,"Rural Major Collector","Adelaide Park Road 7100 - 2950 (Adelaide Park)","Terminal Value","Road Asset Type 1",{"$f":"-4150*0.2","v":-830},"Rural Major Collector",680,-564400,"Rolling",1.25,-705500,"Crown Land",null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-705500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA115=\"\",\"\",(BA115/$CE115)*$U115)","v":-170355.81770933245},-28863.613225304136,-33697.365928063198,{"$f":"IF(BD115=\"\",\"\",(BD115/$CE115)*$U115)","v":-29748.162739514664},-17898.238565055879,-11375.543287588207,-14383.238186939183,-29458.367851291227,-7648.2939223405192,-2232.604266936904,-23338.723718458001,-28356.156306605444,-10973.544390054634,-90149.181880847216,-48705.661331562813,-11796.879533593334,-4477.0501008822557,-14814.568341162732,-2984.7837428466396,-4166.1438438765435,-3233.4250728594066,-8404.5512573307496,-43820.820850056502,-14443.190199891953,-20652.684285226831,-13431.150302646767,-5944.4338277312117,-9555.0834436896239,-590.72188831085316,{"$f":"IF(CD115=\"\",\"\",(CD115/$CE115)*$U115)","v":0},"",null,{"$f":"SUM(CG115:DJ115)","v":-705499.99999999977},""]
[null,"Adelaide Park",null,"Rural Major Collector","Limestone Creek Road 2700 - 1800 (Adelaide Park)","Terminal Value","Road Asset Type 1",{"$f":"-900*0.2","v":-180},"Rural Major Collector",680,-122400,"Flat",1,-122400,"Crown Land",null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-122400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-29555.708132703461,-5007.6630174021639,-5846.2899923386758,-5161.1270295061586,-3105.236570322948,-1973.5882330273516,-2495.4051794207739,-5110.8493621517309,-1326.9329214663071,-387.34339089025804,-4049.1279704312678,-4919.6222989773305,-1903.8438459853824,-15640.339988966263,-8450.1388334277653,-2046.6875335390844,-776.74122232174068,-2570.2383628041366,-517.84199875893501,-722.80085966050876,-560.97977167681267,-1458.1390133200334,-7602.6484366363093,-2505.8064925113749,-3583.116309726101,-2330.2236669652225,-1031.3234592690296,-1657.7494167365132,-102.48668905634079,0,"",null,-122399.99999999997,""]
[null,"Adelaide Park",null,"Rural Major Collector","Mt Rae Road 1550 - 0 (Adelaide Park)","Terminal Value","Road Asset Type 1",{"$f":"-1550*0.2","v":-310},"Rural Major Collector",680,-210800,"Rolling",1.25,-263500,"Crown Land",null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-263500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,{"$f":"IF(AC117=\"y\",BH$14,IF(AND(AC117>0,AC117<=1),AC117*BH$14,\"\"))","v":947.5},246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-63626.871674569949,-10780.385662462992,-12585.763177951316,-11110.759577409091,-6684.8842833341241,-4248.696890544993,-5372.0528168086103,-11002.522932409976,-2856.591705934411,-833.86424427763893,-8716.8727141228683,-10590.853560298419,-4098.5527239963094,-33670.176365135703,-18191.27109974033,-4406.0634402577507,-1672.1512424981918,-5533.1520310366832,-1114.7987473282628,-1556.0296284358176,-1207.6647862486941,-3139.0492647861834,-16366.812606647611,-5394.4445324897652,-7713.653166771468,-5016.453727494576,-2220.2102248152719,-3568.7661054744381,-220.63106671851142,0,"",null,-263499.99999999983,""]
[null,"Adelaide Park",null,"Rural Major Collector","Old Byfield Road 19900 - 19710 (Adelaide Park)","Terminal Value","Road Asset Type 1",{"$f":"-190*0.2","v":-38},"Rural Major Collector",680,-25840,"Flat",1,-25840,"Crown Land",null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-25840,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-6239.5383835707307,-1057.1733036737901,-1234.2167761603871,-1089.5712617846336,-655.54994262373339,-416.64640475021866,-526.80776009994111,-1078.9570875653656,-280.1302834206648,-81.772493632387807,-854.81590486882317,-1038.5869297841029,-401.92258970802516,-3301.8495532262109,-1783.9181981680838,-432.0784793026956,-163.97870249014525,-542.60587659198438,-109.32219973799739,-152.5912925949963,-118.42906290954934,-307.82934725645151,-1605.003558845443,-529.00359286351249,-756.43566538662139,-491.93610747043579,-217.72384140123955,-349.96932131104165,-21.636078800783057,0,"",null,-25839.999999999993,""]
[null,"Barlows Hill",null,"Rural Sub-Arterial","Farnborough Road 2940 - 1960 (Barlows Hill)","Terminal Value","Road Asset Type 1",{"$f":"-1960*0.2","v":-392},"Rural Sub-Arterial",680,-266560,"Flat",1,-266560,"Crown Land",null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-266560,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA119:CD119)","v":22691.727300523195},null,{"$f":"IF(BA119=\"\",\"\",(BA119/$CE119)*$U119)","v":-64365.764377887535},-10905.577237898045,-12731.920427759782,-11239.787753146746,-6762.5151975921972,-4298.0365963706772,-5434.4379462941297,-11130.294166463769,-2889.7650289710687,-843.54782904989531,-8818.1009133836505,-10713.844117772853,-4146.1488201459442,-34061.184864859861,-18402.524570576024,-4457.2306285962277,-1691.5697730562354,-5597.4079901067871,-1127.7447972972363,-1574.0996499273301,-1221.6892805406144,-3175.5027401191842,-16556.878817563516,-5457.0896948025502,-7803.2310745146206,-5074.7093191687063,-2245.9933112969975,-3610.2098408928509,-223.19323394491994,0,{"$f":"IF(SUM(CG119:DJ119)=U119,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG119:DJ119)","v":-266560},""]
[null,"Barmaryee",null,"Rural Major Collector","Barmaryee Road 2700 - 750 (Barmaryee)","Terminal Value","Road Asset Type 1",{"$f":"-1920*0.2","v":-384},"Rural Major Collector",680,-261120,"Flat",1,-261120,"Crown Land",null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-261120,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,{"$f":"IF(AD120=\"y\",BI$14,IF(AND(AD120>0,AD120<=1),AD120*BI$14,\"\"))","v":246},71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-63052.177349767378,-10683.014437124615,-12472.085316989174,-11010.404329613139,-6624.5046833556216,-4210.3215637916837,-5323.5310494309842,-10903.145305923694,-2830.7902324614552,-826.33256723255056,-8638.1396702533712,-10495.194237818305,-4061.5335381021491,-33366.058643128024,-18026.962844645899,-4366.2667382167128,-1657.0479409530467,-5483.1751739821584,-1104.7295973523946,-1541.975167275752,-1196.7568462438671,-3110.6965617494047,-16218.983331490794,-5345.7205173576003,-7643.9814607490152,-4971.1438228591405,-2200.1567131072629,-3536.5320890378948,-218.63826998686037,0,"",null,-261120,""]
[null,"Barmaryee","T-94 (part)","Rail Trail","Rail Trail 2385 - 4416 (Barmaryee)","Terminal Value","Road Asset Type 1",{"$f":"-2030*0.2","v":-406},"Rail Trail",153,-62118,"Flat",1,-62118,"Crown Land",null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-62118,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V121=\"y\",BA$14,IF(AND(V121>0,V121<=1),V121*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-14999.521877347006,-2541.3889813315982,-2966.9921711118777,-2619.2719674743757,-1575.907559438896,-1001.596028261381,-1266.4181285560428,-2593.7560512920036,-673.41845764415075,-196.57677087680597,-2054.9324449938686,-2496.7083167309952,-966.20075183758161,-7937.4725444003789,-4288.4454579645908,-1038.6939232710852,-394.19617032828342,-1304.3959691230993,-262.80481437015953,-366.82143627770819,-284.69723412598245,-740.00554925991707,-3858.3440815929271,-1271.6967949495229,-1818.4315271859964,-1182.5885109848502,-523.39665557903243,-841.30782899378039,-52.011994696092948,0,"",null,-62118,""]
[null,"Bungundarra",null,"Rural Major Collector","Browns Lane 4300 - 2770 (Bungundarra)","Terminal Value","Road Asset Type 1",{"$f":"-1530*0.2","v":-306},"Rural Major Collector",680,-208080,"Rolling",1.25,-260100,"Crown Land",null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-260100,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,{"$f":"IF(AX122=\"y\",CC$14,IF(AND(AX122>0,AX122<=1),AX122*CC$14,\"\"))","v":19},0,22691.727300523195,null,-62805.879781994852,-10641.283911979597,-12423.366233719686,-10967.394937700588,-6598.6277119362639,-4193.8749951831223,-5302.736006269145,-10860.554894572428,-2819.7324581159023,-823.10470564179843,-8604.3969371664443,-10454.197385326826,-4045.6681727189375,-33235.72247655331,-17956.545021034002,-4349.2110087705541,-1650.5750974336991,-5461.756520958791,-1100.4142473627369,-1535.9518267785811,-1192.082014813227,-3098.5454033050714,-16155.627927852158,-5324.8387965866723,-7614.1221581679647,-4951.7252923010974,-2191.5623509466877,-3522.7175105650904,-217.78421424472418,0,"",null,-260099.99999999997,""]
[null,"Bungundarra",null,"Rural Major Collector","Bungundarra Road 0 - 7860 (Bungundarra)","Terminal Value","Road Asset Type 1",{"$f":"-7860*0.2","v":-1572},"Rural Major Collector",680,-1068960,"Flat",1,-1068960,"Crown Land",null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1068960,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,{"$f":"IF(AT123=\"y\",BY$14,IF(AND(AT123>0,AT123<=1),AT123*BY$14,\"\"))","v":664.27367799315107},432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-258119.8510256102,-43733.590351978892,-51057.599266424433,-45073.842724353788,-27119.066047487078,-17236.003901772205,-21793.205233608092,-44634.751096125117,-11588.547514139082,-3382.7989471082537,-35362.384275099743,-42964.70141106868,-16626.902921605673,-136592.30257030536,-73797.879145269151,-17874.404459574671,-6783.5400082765354,-22446.748368489461,-4522.4867891613658,-6312.4608410351102,-4899.2233393108309,-12734.414049661626,-66396.463013290428,-21884.043367932674,-31292.549104941281,-20350.620024829608,-9006.8915442828584,-14477.678239498882,-895.05041775870961,0,"",null,-1068960,""]
[null,"Canoona",null,"Rural Major Collector","Stanage Bay Road 2600 - 0 (Canoona)","Terminal Value","Road Asset Type 1",{"$f":"-2600*0.2","v":-520},"Rural Major Collector",680,-353600,"Flat",1,-353600,"Crown Land",null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-353600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-85383.156827809988,-14466.582050272917,-16889.282200089507,-14909.922529684458,-8970.683425377405,-5701.4771176345712,-7208.9482961044578,-14764.675935105,-3833.3617731248869,-1118.9920181274122,-11697.480803468106,-14212.24219704562,-5499.9933328466605,-45183.204412569205,-24411.512185457988,-5912.6528746684653,-2243.9190867072507,-7425.1330481008399,-1495.9879964147012,-2088.0913723525809,-1620.6082292885701,-4212.4015940356521,-21963.206594727115,-7238.9965339217497,-10351.224894764293,-6731.7572601217535,-2979.3788823327518,-4789.0538705721492,-296.0726572738734,0,"",null,-353600.00000000006,""]
[null,"Causeway Lake",null,"Urban Major Collector","Scenic Highway 5370 - 4865 (Causeway Lake)","Terminal Value","Road Asset Type 1",{"$f":"-255*0.2","v":-51},"Urban Major Collector",1020,-52020,"Flat",1,-52020,"Crown Land",null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-52020,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-12561.175956398971,-2128.2567823959193,-2484.6732467439369,-2193.4789875401175,-1319.7255423872527,-838.77499903662442,-1060.5472012538289,-2172.1109789144857,-563.94649162318046,-164.62094112835968,-1720.8793874332889,-2090.8394770653654,-809.13363454378759,-6647.144495310662,-3591.3090042068002,-869.84220175411087,-330.11501948673981,-1092.3513041917581,{"$f":"IF(BS125=\"\",\"\",(BS125/$CE125)*$U125)","v":-220.08284947254739},{"$f":"IF(BT125=\"\",\"\",(BT125/$CE125)*$U125)","v":-307.19036535571621},{"$f":"IF(BU125=\"\",\"\",(BU125/$CE125)*$U125)","v":-238.41640296264541},{"$f":"IF(BV125=\"\",\"\",(BV125/$CE125)*$U125)","v":-619.70908066101424},-3231.1255855704312,-1064.9677593173344,-1522.8244316335929,-990.34505846021943,-438.31247018933755,-704.54350211301812,-43.556842848944839,0,"",null,-52019.999999999993,""]
[null,"Causeway Lake",null,"Urban Major Collector","Scenic Highway Causeway 5685 - 5430 (Causeway Lake)","Terminal Value","Road Asset Type 1",{"$f":"-250*0.2","v":-50},"Urban Major Collector",1020,-51000,"Flat",1,-51000,"Crown Land",null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-51000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-12314.878388626441,-2086.5262572509014,-2435.9541634744483,-2150.4695956275664,-1293.8485709678948,-822.32843042806314,-1039.752158091989,-2129.5205675632214,-552.88871727762796,-161.39307953760752,-1687.1366543463616,-2049.8426245738874,-793.26826916057598,-6516.8083287359432,-3520.8911805949024,-852.78647230795173,{"$f":"IF(BQ126=\"\",\"\",(BQ126/$CE126)*$U126)","v":-323.64217596739195},{"$f":"IF(BR126=\"\",\"\",(BR126/$CE126)*$U126)","v":-1070.9326511683903},-215.7674994828896,-301.16702485854535,-233.74157153200528,-607.55792221668059,-3167.7701819317954,-1044.0860385464061,-1492.9651290525421,-970.92652790217596,-429.71810802876229,-690.72892364021379,-42.702787106808664,0,"",null,-50999.999999999985,""]
[null,"Causeway Lake",null,"Urban Major Collector","Shoal Creek Bridge 5430 - 5370 (Causeway Lake)","Terminal Value","Road Asset Type 2",-180,"Bridge Major - $6000/m2",6000,-1080000,"nominal",1,-1080000,"Crown Land",null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1080000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-260785.65999444228,-44185.261918254386,-51584.911697105963,-45539.356142701399,-27399.146208731894,-17414.013820829572,-22018.280994889181,-45095.729666044688,-11708.231659996827,-3417.7358019728654,-35727.599739099423,-43408.432049799972,-16798.622170459257,-138002.9999026435,-74560.048530244996,-18059.007648874274,-6853.5990204859472,-22678.573789448266,-4569.1941066964855,-6377.6546440633128,-4949.8215147954061,-12865.932470470883,-67082.192087967429,-22110.057286865074,-31615.732144642068,-20560.797061457844,-9099.912875903201,-14627.20073591041,-904.29431520300693,0,"",null,-1080000,""]
[null,"Cawarral",null,"Rural Arterial","Annie Drive  1300 - 0 (Cawarral)","Terminal Value","Road Asset Type 1",{"$f":"-1300*0.2","v":-260},"Rural Arterial",680,-176800,"Flat",1,-176800,"Crown Land",null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-176800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-42691.578413904994,-7233.2910251364583,-8444.6411000447533,-7454.961264842229,-4485.3417126887025,-2850.7385588172856,-3604.4741480522289,-7382.3379675525002,-1916.6808865624434,-559.49600906370608,-5848.7404017340532,-7106.1210985228099,-2749.9966664233302,-22591.602206284602,-12205.756092728994,-2956.3264373342327,-1121.9595433536253,-3712.56652405042,-747.99399820735061,-1044.0456861762905,-810.30411464428505,-2106.2007970178261,-10981.603297363557,-3619.4982669608748,-5175.6124473821465,-3365.8786300608767,-1489.6894411663759,-2394.5269352860746,-148.0363286369367,0,"",null,-176800.00000000003,""]
[null,"Cawarral",null,"Rural Arterial","Coorooman Creek Road 6250 - 1670 (Cawarral)","Terminal Value","Road Asset Type 1",{"$f":"-4580*0.2","v":-916},"Rural Arterial",680,-622880,"Flat",1,-622880,"Crown Land",null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-622880,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-150405.71471975761,-25483.440688557675,-29751.120183234594,-26264.401994598007,-15802.203880087891,-10043.371230294744,-12698.83969083016,-26008.544531838808,-6752.6142003507621,-1971.1474780859799,-20605.562338416898,-25035.411254795745,-9688.4497940145011,-79591.952388294987,-43001.817618999077,-10415.365448454451,-3952.7497758150803,-13079.657446269941,-2635.2403936843584,-3678.2532636057003,-2854.7637269775578,-7420.3074233397265,-38689.033155326993,-12751.770817446775,-18234.080776161714,-11858.249327445243,-5248.2904927246173,-8436.1025873924773,-521.54337319782314,0,"",null,-622879.99999999977,""]
[null,"Cawarral",null,"Rural Arterial","Dairy Inn Road 6620 - 3240 (Cawarral)","Terminal Value","Road Asset Type 1",{"$f":"-3380*0.2","v":-676},"Rural Arterial",680,-459680,"Flat",1,-459680,"Crown Land",null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-459680,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-110998.10387615299,-18806.55666535479,-21956.06686011636,-19382.899288589797,-11661.888452990626,-7411.9202529249433,-9371.6327849357949,-19194.0787156365,-4983.3703050623526,-1454.6896235656359,-15206.725044508539,-18475.914856159307,-7149.9913327006589,-58738.165736339964,-31734.965841095385,-7686.4487370690058,-2917.094812719426,-9652.6729625310909,-1944.7843953391116,-2714.5187840583553,-2106.7906980751409,-5476.1220722463486,-28552.168573145249,-9410.6954940982741,-13456.59236319358,-8751.28443815828,-3873.1925470325777,-6225.7700317437939,-384.89445445603542,0,"",null,-459679.99999999994,""]
[null,"Cawarral",null,"Rural Major Collector","Mt Chalmers Road 1680 - 0 (Cawarral)","Terminal Value","Road Asset Type 1",{"$f":"-1680*0.2","v":-336},"Rural Major Collector",680,-228480,"Rolling",1.25,-285600,"Crown Land",null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-285600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-68963.318976308074,-11684.547040605048,-13641.34331545691,-12042.629735514371,-7245.5519974202116,-4605.0392103971535,-5822.6120853151388,-11925.31517835404,-3096.1768167547161,-903.80124541060218,-9447.9652643396257,-11479.118697613771,-4442.3023072992255,-36494.126640921277,-19716.990611331454,-4775.6042449245297,-1812.3961854173949,-5997.2228465429862,-1208.2979971041818,-1686.5353392078539,-1308.9528005792297,-3402.3243644134118,-17739.513018818056,-5846.8818158598751,-8360.6047226942355,-5437.1885562521857,-2406.4214049610687,-3868.0819723851973,-239.13560779812852,0,"",null,-285599.99999999994,""]
[null,"Cawarral",null,"Rural Sub-Arterial","Cawarral Road 7070 - 3100 (Cawarral)","Terminal Value","Road Asset Type 1",{"$f":"-3970*0.2","v":-794},"Rural Sub-Arterial",680,-539920,"Rolling",1.25,-674900,"Crown Land",null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-674900,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-162966.89067615659,-27611.697470953597,-32235.79342997853,-28457.880982138126,-17121.929422475143,-10882.146229331369,-13759.386892083989,-28180.655510753295,-7316.560691973943,-2135.7684192143397,-22326.441725850185,-27126.250731861113,-10497.58342855829,-86239.096883605642,-46593.126623205877,-11285.207650208562,-4282.8647953018199,-14172.008750461699,-2855.3232431569058,-3985.4436289614164,-3093.1801299402032,-8040.0165040007405,-41920.15874089743,-13816.73857676411,-19756.905207795306,-12848.594385905462,-5686.6029629139548,-9140.6460895054952,-565.10021604676797,0,"",null,-674900,""]
[null,"Cobraball",null,"Rural Major Collector","Old Byfield Road 13670 - 7750 (Cobraball)","Terminal Value","Road Asset Type 1",{"$f":"-5920*0.2","v":-1184},"Rural Major Collector",680,-805120,"Flat",1,-805120,"Crown Land",null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-805120,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-194410.88016178276,-32939.294514467561,-38455.596394049957,-33948.746682973848,-20425.55610701317,-12981.824821691025,-16414.220735745534,-33618.031359931389,-8728.2698834228195,-2547.8587489670308,-26634.263983281227,-32360.182233273106,-12523.061742481626,-102878.68081631142,-55583.135437658195,-13462.655776168198,-5109.2311512718943,-16906.456786444989,-3406.2495918365503,-4754.4234324335685,-3690.00027591859,-9591.3143987273324,-50008.531938763277,-16482.6382618526,-23568.942837309463,-15327.693453815684,-6783.8165320807275,-10904.307274533508,-674.13466579281942,0,"",null,-805119.99999999988,""]
[null,"Taranganba",null,"Urban Sub-Arterial","Bridge Scenic Highway - Ross Creek 410 - 330 (Taranganba)","Terminal Value","Road Asset Type 2",-240,"Bridge Major - $6000/m2",6000,-1440000,"nominal",1,-1440000,"Crown Land",null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1440000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-347714.21332592308,-58913.68255767251,-68779.882262807951,-60719.141523601866,-36532.194944975854,-23218.685094439432,-29357.707993185577,-60127.639554726251,-15610.975546662436,-4556.9810692971532,-47636.799652132562,-57877.909399733297,-22398.162893945675,-184003.99987019133,-99413.398040326661,-24078.676865165697,-9138.1320273145957,-30238.098385931022,-6092.2588089286473,-8503.5395254177511,-6599.7620197272081,-17154.576627294511,-89442.922783956572,-29480.076382486764,-42154.309526189427,-27414.396081943793,-12133.217167870935,-19502.934314547212,-1205.7257536040092,0,"",null,-1439999.9999999993,""]
[null,"Taranganba",null,"Urban Sub-Arterial","Scenic Highway 2175 - 410 (Taranganba)","Terminal Value","Road Asset Type 1",{"$f":"-1760*0.2","v":-352},"Urban Sub-Arterial 2 Lane",1275,-448800,"Flat",1,-448800,"Crown Land",null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-448800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA135=\"\",\"\",(BA135/$CE135)*$U135)","v":-108370.92981991268},-18361.431063807933,-21436.396638575145,-18924.132441522583,-11385.867424517475,-7236.4901877669563,-9149.818991209504,-18739.780994556346,-4865.4207120431256,-1420.2590999309461,-14846.802558247982,-18038.615096250211,-6980.7607686130686,-57347.913292876299,-30983.842389235142,-7504.5209563099761,-2848.0511485130492,-9424.2073302818353,-1898.7539954494284,-2650.2698187551987,-2056.9258294816464,-5346.5097155067897,-27876.3776009998,-9187.9571392083744,-13138.093135662371,-8544.1534455391484,-3781.5193506531082,-6078.4145280338817,-375.78452653991621,0,"",null,-448799.99999999988,""]
[null,"Coorooman",null,"Rural Arterial","Coorooman Creek Road 1670 - 0 (Coorooman)","Terminal Value","Road Asset Type 1",{"$f":"-1670*0.2","v":-334},"Rural Arterial",680,-227120,"Flat",1,-227120,"Crown Land",null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-227120,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,{"$f":"IF(AK136=\"y\",BP$14,IF(AND(AK136>0,AK136<=1),AK136*BP$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-54842.258424016421,-9291.9969322906818,-10848.115874672876,-9576.7579325280949,-5761.9389693770254,-3662.1026101729749,-4630.3629440363247,-9483.4649275482116,-2462.1977542763698,-718.73718087414557,-7513.3819006891308,-9128.6324881023793,-3532.6880253284321,-29021.519757304064,-15679.702057582632,-3797.7424233447455,-1441.2864903081188,-4769.2200732032315,-960.88459769713506,-1341.1971507033884,-1040.9291318891969,-2705.6579469382846,-14107.136543536262,-4649.6631583266626,-6648.6713747139875,-4323.8594709243571,-1913.6779744214214,-3076.0461399444189,-190.16974524898791,0,"",null,-227119.99999999991,""]
[null,"Emu Park",null,"Urban Major Collector","Hartley Street 770 - 0 (Emu Park)","Terminal Value","Road Asset Type 1",{"$f":"-770*0.2","v":-154},"Urban Major Collector",1020,-157080,"Flat",1,-157080,"Crown Land",null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-157080,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V137=\"y\",BA$14,IF(AND(V137>0,V137<=1),V137*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-37929.82543696944,-6426.5008723327765,-7502.7388235013004,-6623.4463545329036,-3985.0535985811166,-2532.7715657184344,-3202.4366469233264,-6558.9233480947214,-1702.897249215094,-497.09068497583115,-5196.3808953867938,-6313.5152836875732,-2443.2662690145739,-20071.769652506704,-10844.3448362323,-2626.5823347084915,-996.81790197956718,-3298.4725655986422,-664.56389840729992,-927.59443656431961,-719.92404031857632,-1871.2784004273763,-9756.7321603499295,-3215.784998722931,-4598.3325974818299,-2990.4537059387021,-1323.5317727285878,-2127.4450848118586,-131.52458428897069,0,"",null,-157080,""]
[null,"Farnborough",null,"Rural Major Collector","Browns Lane 2770 - 0 (Farnborough)","Terminal Value","Road Asset Type 1",{"$f":"-2770*0.2","v":-554},"Rural Major Collector",680,-376720,"Rolling",1.25,-470900,"Crown Land",null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-470900,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-113707.3771216508,-19265.59244194999,-22491.976776080737,-19856.00259962786,-11946.535138603564,-7592.8325076191168,-9600.3782597160334,-19662.573240500409,-5105.0058228634307,-1490.1961010639095,-15577.89510846474,-18926.88023356556,-7324.5103519159857,-60171.863568661873,-32509.561900826266,-7874.0617609767551,-2988.2960914322525,-9888.2781457881374,-1992.2532452253472,-2780.775529527235,-2158.2138438121824,-5609.7848151340177,-29249.078013170245,-9640.3944225784835,-13785.044691585139,-8964.888274296758,-3967.7305307989054,-6377.7303949446405,-394.28906761953334,0,"",null,-470899.99999999983,{"$f":"IF(DM138=U138,\"\", \"Check\")","v":""}]
[null,"Farnborough",null,"Rural Major Collector","Farnborough Road 14145 - 4270 (Farnborough)","Terminal Value","Road Asset Type 1",{"$f":"-9880*0.2","v":-1976},"Rural Major Collector",680,-1343680,"Flat",1,-1343680,"Crown Land",null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-1343680,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-324455.99594567798,-54973.011791037083,-64179.272360340125,-56657.705612800943,-34088.597016434142,-21665.613047011371,-27394.003525196942,-56105.768553399001,-14566.77473787457,-4252.1696688841666,-44450.427053178806,-54006.52034877336,-20899.97466481731,-171696.17676776298,-92763.746304740358,-22468.08092374017,-8526.8925294875535,-28215.505582783189,-5684.7543863758647,-7934.7472149398072,-6158.3112712965658,-16007.126057335479,-83460.185059963042,-27508.18682890265,-39334.65460010431,-25580.677588462662,-11321.639752864457,-18198.404708174166,-1125.0760976407189,0,"",null,-1343679.9999999995,""]
[null,"Farnborough",null,"Rural Sub-Arterial","Roundabout Farnborough - Laceys Road (Farnborough)","Terminal Value","Road Asset Type 2",{"$f":"-1*0.2","v":-0.2},"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45154.554091630285,-7650.5962765866389,-8931.8319327396439,-7885.0551839677428,-4744.1114268822812,-3015.2042449028982,-3812.4245796706268,-7808.2420810651447,-2027.2586300179689,-591.77462497122758,-6186.1677326033259,-7516.0896234375878,-2908.6503202554454,-23894.963872031789,-12909.934328847976,-3126.8837317958232,-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Farnborough",null,"Urban Major Collector","Laceys Road 520 - 280 (Farnborough)","Terminal Value","Road Asset Type 1",{"$f":"-240*0.2","v":-48},"Urban Major Collector",{"$f":"IF(G141=RoadTYPE1,VLOOKUP(I141,Roadunitrates1,2,FALSE),IF(G141=ROADTYPE2,VLOOKUP(I141,Roadunitrates2,2,FALSE),0))","v":1020},{"$f":"IF(J141=\"\",\"\",(J141*H141))","v":-48960},"Flat",{"$f":"IF(L141=\"\",1,VLOOKUP(L141,Roadsitecond,2,FALSE))","v":1},-48960,"Crown Land",null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-48960,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-11822.283253081383,-2003.0652069608655,-2338.51599693547,-2064.4508118024637,-1242.0946281291792,-789.4352932109407,-998.1620717683096,-2044.3397448606925,-530.77316858652284,-154.93735635610324,-1619.6511881725071,-1967.8489195909319,-761.53753839415299,-6256.1359955865055,-3380.0555333711063,-818.67501341563366,-310.69648892869628,-1028.0953451216546,-207.13679950357403,-289.12034386420351,-224.39190867072509,-583.25560532801342,-3041.0593746545237,-1002.3225970045499,-1433.2465238904404,-932.08946678608891,-412.52938370761183,-663.09976669460525,-40.994675622536313,0,"",null,-48960.000000000007,""]
[null,"Farnborough",null,"Rural Sub-Arterial","Farnborough Road 3325 - 4270 (Farnborough)","Terminal Value","Road Asset Type 1",{"$f":"-950*0.2","v":-190},"Rural Sub-Arterial",680,-129200,"Flat",1,{"$f":"IF(K142=\"\",\"\",K142*M142)","v":-129200},"Crown Land",null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q142=\"\",0,Q142*10000*P142)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N142+R142)*T142,0)","v":-129200},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-31197.691917853652,-5285.86651836895,-6171.0838808019353,-5447.8563089231675,-3277.7497131186674,-2083.2320237510935,-2634.0388004997058,-5394.7854378268275,-1400.6514171033241,-408.86246816193909,-4274.0795243441162,-5192.9346489205154,-2009.6129485401259,-16509.247766131055,-8919.5909908404192,-2160.3923965134777,{"$f":"IF(BQ142=\"\",\"\",(BQ142/$CE142)*$U142)","v":-819.89351245072623},-2713.0293829599223,-546.61099868998701,-762.95646297498149,-592.14531454774669,-1539.1467362822575,-8025.0177942272148,-2645.0179643175625,-3782.1783269331067,-2459.6805373521793,-1088.6192070061977,-1749.8466065552084,-108.18039400391528,0,"",null,-129199.99999999997,""]
[null,"Ironpot",null,"Rural Major Collector","Limestone Creek Road 1800 - 0 (Inverness)","Terminal Value","Road Asset Type 1",{"$f":"-1880*0.2","v":-376},"Rural Major Collector",680,-255680,"Flat",1,-255680,"Crown Land",null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-255680,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-61738.590321647229,-10460.451636351187,-12212.250206218567,-10781.020906079531,-6486.494169119047,-4122.6065312126902,-5212.6241525678388,-10675.996445383616,-2771.8154359518412,-809.11730541520569,-8458.1784271230936,-10276.544357863757,-3976.9182560583545,-32670.932421396195,-17651.401118715778,-4275.302847837198,-1622.5261088498582,-5368.9423578575297,-1081.7143974075532,-1509.8506846241739,-1171.8244119471199,-3045.8903833796257,-15881.087845418067,-5234.3513399126496,-7484.7318469834108,-4867.5783265495756,-2154.3201149175284,-3462.8543371829387,-214.08330602880076,0,"",null,-255679.99999999991,""]
[null,"Ironpot",null,"Rural Major Collector","Artillery Road 3970 - 0 (Ironpot)","Terminal Value","Road Asset Type 1",{"$f":"-3970*0.2","v":-794},"Rural Major Collector",680,-539920,"Flat",1,-539920,"Crown Land",null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-539920,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-130373.51254092527,-22089.357976762876,-25788.634743982824,-22766.304785710501,-13697.543537980115,-8705.7169834650958,-11007.509513667192,-22544.524408602636,-5853.2485535791538,-1708.6147353714716,-17861.153380680149,-21701.000585488888,-8398.0667428466313,-68991.277506884522,-37274.501298564697,-9028.1661201668503,-3426.2918362414562,-11337.607000369359,-2284.2585945255246,-3188.3549031691332,-2474.5441039521625,-6432.0132032005922,-33536.126992717938,-11053.390861411288,-15805.524166236246,-10278.87550872437,-4549.2823703311633,-7312.5168716043972,-452.08017283741435,0,"",null,-539919.99999999977,""]
[null,"Ironpot",null,"Rural Arterial","Dairy Inn Road 3240 - 0 (Ironpot)","Terminal Value","Road Asset Type 1",{"$f":"-3240*0.2","v":-648},"Rural Arterial",680,-440640,"Flat",1,-440640,"Crown Land",null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-440640,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-106400.54927773245,-18027.58686264779,-21046.643972419231,-18580.05730622217,-11178.851653162612,-7104.9176388984661,-8983.4586459147868,-18399.057703746232,-4776.9585172787056,-1394.4362072049291,-14576.860693552564,-17710.640276318387,-6853.8378455473767,-56305.223960278548,-30420.499800339956,-7368.0751207407038,-2796.2684003582663,-9252.8581060948927,-1864.2311955321661,-2602.0830947778318,-2019.5271780365258,-5249.3004479521205,-27369.534371890713,-9020.9033730409501,-12899.218715013963,-8388.8052010747997,-3712.7644533685061,-5967.897900251447,-368.95208060282687,0,"",null,-440639.99999999994,""]
[null,"Ironpot",null,"Rural Major Collector","Old Byfield Road 1270 - 0 (Ironpot)","Terminal Value","Road Asset Type 1",{"$f":"-1270*0.2","v":-254},"Rural Major Collector",680,-172720,"Flat",1,-172720,"Crown Land",null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-172720,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-41706.388142814882,-7066.3689245563864,-8249.7647669667967,-7282.9236971920245,-4381.8338270112708,-2784.9522843830405,-3521.2939754048698,-7211.9763221474423,-1872.4497891802332,-546.58456270069746,-5713.769469386345,-6942.133688556899,-2686.5352048904842,-22070.257539985727,-11924.084798281403,-2888.1035195495965,-1096.0681692762341,-3626.8919119569487,-730.73259824871946,-1019.9523241876068,-791.60478892172455,-2057.5961632404919,-10728.181682809014,-3535.9713838771627,-5056.1752370579425,-3288.2045078287024,-1455.3119925240751,-2339.2686213948573,-144.620105668392,0,"",null,-172719.99999999994,""]
[null,"Kinka Beach",null,"Rural Major Collector","Scenic Highway 8980 - 5685 (Kinka Beach)","Terminal Value","Road Asset Type 1",{"$f":"-3290*0.2","v":-658},"Rural Major Collector",680,-447440,"Flat",1,-447440,"Crown Land",null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-447440,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-108042.53306288265,-18305.790363614575,-21371.437860882492,-18866.78658563918,-11351.364795958332,-7214.5614296222075,-9122.0922669937172,-18682.993779421329,-4850.6770129157221,-1415.9552844766101,-14801.812247465412,-17983.952626261573,-6959.6069481021204,-57174.131737443342,-30889.951957752612,-7481.7799837150969,-2839.4206904872522,-9395.649126250677,-1893.000195463218,-2642.2386980923043,-2050.6927209074597,-5330.3081709143444,-27791.903729481619,-9160.1148448471376,-13098.28073222097,-8518.2620714617569,-3770.0602011056744,-6059.9950900701424,-374.64578555040134,0,"",null,-447439.99999999994,""]
[null,"Canoona",null,"Rural Major Collector","Stanage Bay Road 23350 - 2600 (Canoona)","Terminal Value","Road Asset Type 1",{"$f":"-20750*0.2","v":-4150},"Rural Major Collector",680,-2822000,"Rolling",1.25,-3527500,"Crown Land",null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-3527500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-851779.08854666224,-144318.06612652069,-168486.82964031599,-148740.81369757332,-89491.192825279402,-56877.716437941039,-71916.190934695915,-147291.83925645615,-38241.469611702596,-11163.021334684521,-116693.61859229002,-141780.78153302721,-54867.721950273175,-450745.90940423607,-243528.30665781407,-58984.397667966667,-22385.250504411277,-74072.841705813669,-14923.918714233198,-20830.719219382718,-16167.125364297033,-42022.756286653741,-219104.10425028251,-72215.950999459761,-103263.42142613417,-67155.75151323383,-29722.16913865606,-47775.417218448121,-2953.6094415542657,0,"",null,-3527499.9999999991,""]
[null,"Lake Mary",null,"Rural Major Collector","Old Byfield Road 19900 - 13670 (Lake Mary)","Terminal Value","Road Asset Type 1",{"$f":"-6230*0.2","v":-1246},"Rural Major Collector",680,-847280,"Flat",1,-847280,"Crown Land",null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-847280,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-204591.17962971394,-34664.156220461642,-40469.318502522161,-35726.468215359302,-21495.137592346629,-13661.616324178223,-17273.749186434914,-35378.435029116983,-9185.3245563723249,-2681.2770280514528,-28028.963617540889,-34054.718802920848,-13178.830178321035,-108265.90903473314,-58493.738813616641,-14167.625926609438,-5376.7753500716053,-17791.761111410859,-3584.6173914090728,-5003.3881729832992,-3883.2266417183814,-10093.562281093122,-52627.221955826899,-17345.749387050961,-24803.127343992899,-16130.326050214817,-7139.0501680511707,-11475.309851409418,-709.43563646778125,0,"",null,-847279.99999999977,""]
[null,"Lammermoor",null,"Urban Major Collector","Clayton Road 525 - 0 (Lammermoor)","Terminal Value","Road Asset Type 1",{"$f":"-520*0.2","v":-104},"Urban Major Collector",1020,-106080,"Flat",1,-106080,"Crown Land",null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-106080,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-25614.947048342998,-4339.9746150818746,-5066.7846600268522,-4472.9767589053372,-2691.2050276132213,-1710.4431352903714,-2162.6844888313376,-4429.4027805315,-1150.0085319374662,-335.69760543822366,-3509.2442410404324,-4263.6726591136858,-1649.9979998539982,-13554.961323770762,-7323.4536556373969,-1773.7958624005398,-673.17572601217523,-2227.5399144302519,-448.79639892441037,-626.42741170577426,-486.18246878657101,-1263.7204782106958,-6588.961978418135,-2171.6989601765249,-3105.3674684292878,-2019.527178036526,-893.81366469982561,-1436.7161611716447,-88.821797182162015,0,"",null,-106080.00000000001,""]
[null,"Lammermoor",null,"Urban Sub-Arterial","Scenic Highway 2175 - 505 (Lammermoor)","Terminal Value","Road Asset Type 1",{"$f":"-1670*0.2","v":-334},"Urban Sub-Arterial 2 Lane",1275,-425850,"Flat",1,-425850,"Crown Land",null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-425850,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":-102829.23454503079},-17422.494248045026,-20340.217265011641,-17956.421123490178,-10803.635567581923,-6866.4423940743272,-8681.9305200681101,-17781.496739152899,-4616.6207892681932,-1347.6322141390228,-14087.591063792119,-17116.18591519196,-6623.7900474908101,-54415.349544945122,-29399.441357967436,-7120.7670437713978,-2702.4121693277229,-8942.2876372560586,-1801.6586206821282,-2514.7446575688537,-1951.7421222922442,-5073.1086505092835,-26450.881019130491,-8718.1184218624912,-12466.258827588726,-8107.2365079831688,-3588.146202040165,-5767.5865123957856,-356.56827234185232,0,"",null,-425849.99999999988,""]
[null,"Marlborough",null,"Rural Major Collector","Fossey Drive 350 - 0 (Marlborough)","Terminal Value","Road Asset Type 1",{"$f":"-350*0.2","v":-70},"Rural Major Collector",680,-47600,"Flat",1,-47600,"Crown Land",null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-47600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,{"$f":"IF(AK152=\"y\",BP$14,IF(AND(AK152>0,AK152<=1),AK152*BP$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-11493.886496051346,-1947.4245067675081,-2273.5572192428181,-2007.1049559190617,-1207.5919995700353,-767.50653506619233,-970.43534755252324,-1987.5525297256731,-516.02946945911935,-150.63354090176702,-1574.6608773899375,-1913.1864496022949,-740.38371788320433,-6082.3544401535464,-3286.1651018885755,-795.93404082075494,-302.06603090289917,-999.53714109049758,-201.38299951736363,-281.08922320130898,-218.15880009653827,-567.05406073556856,-2956.5855031363426,-974.48030264331248,-1393.4341204490393,-906.19809270869757,-401.07023416017813,-644.68032873086622,-39.85593463302142,0,"",null,-47599.999999999993,""]
[null,"Marlborough",null,"Rural Major Collector","Perkins Road 1850 - 0 (Marlborough)","Terminal Value","Road Asset Type 1",{"$f":"-1850*0.2","v":-370},"Rural Major Collector",680,-251600,"Flat",1,-251600,"Crown Land",null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-251600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V153=\"y\",BA$14,IF(AND(V153>0,V153<=1),V153*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-60753.400050557109,-10293.529535771115,-12017.37387314061,-10608.983338429327,-6382.9862834416153,-4056.8202567784451,-5129.4439799204802,-10505.634799978558,-2727.5843385696312,-796.20585905219707,-8323.2074947753845,-10112.556947897845,-3913.4567945255085,-32149.587755097316,-17369.729824268186,-4207.0799300525623,-1596.634734772467,-5283.2677457640593,-1064.4529974489221,-1485.7573226354903,-1153.1250862245595,-2997.2857496022912,-15627.666230863524,-5150.8244568289374,-7365.2946366592078,-4789.9042043174013,-2119.9426662752276,-3407.5960232917214,-210.66708306025606,0,"",null,-251599.99999999991,""]
[null,"Meikleville Hill",null,"Urban Sub-Arterial","Farnborough Road 1960 - 1220 (Meikleville Hill)","Terminal Value","Road Asset Type 1",{"$f":"-740*0.2","v":-148},"Urban Sub-Arterial 4 Lane",1275,-188700,"Flat",1,-188700,"Crown Land",null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-188700,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45565.050037917834,-7720.1471518283352,-9013.0304048554572,-7956.7375038219952,-4787.2397125812113,-3042.615192583834,-3847.0829849403599,-7879.2260999839191,-2045.6882539272233,-597.15439428914783,-6242.4056210815379,-7584.4177109233842,-2935.0925958941311,-24112.190816322989,-13027.297368201138,-3155.3099475394215,-1197.4760510793503,-3962.4508093230443,-798.33974808669154,-1114.3179919766176,-864.84381466841955,-2247.9643122017183,-11720.749673147644,-3863.1183426217031,-5523.9709774944058,-3592.428153238051,-1589.9569997064204,-2555.6970174687913,-158.00031229519206,0,"",null,-188700,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Intersection Farnborough - Kerr (Yeppoon)","Terminal Value","Road Asset Type 2",{"$f":"-1*0.2","v":-0.2},"Signalised Intersection 3 leg",1105000,-221000,"Flat",1,-221000,"Crown Land",null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-221000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-53364.47301738125,-9041.6137814205722,-10555.801375055942,-9318.7015810527864,-5606.6771408608784,-3563.423198521607,-4505.5926850652859,-9227.922459440626,-2395.8511082030541,-699.37001132963258,-7310.9255021675672,-8882.6513731535124,-3437.4958330291629,-28239.502757855753,-15257.195115911243,-3695.408046667791,-1402.4494291920319,-4640.7081550630246,-934.99249775918827,-1305.0571077203631,-1012.8801433053562,-2632.7509962722829,-13727.004121704447,-4524.3728337010934,-6469.5155592276824,-4207.3482875760956,-1862.1118014579699,-2993.1586691075931,-185.04541079617087,0,"",null,-220999.99999999988,""]
[null,"Milman",null,"Rural Major Collector","Milman Road 3470 - 0 (Milman)","Terminal Value","Road Asset Type 1",{"$f":"-3470*0.2","v":-694},"Rural Major Collector",680,-471920,"Flat",1,-471920,"Crown Land",null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-471920,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-113953.67468942334,-19307.32296709501,-22540.695859350228,-19899.011991540414,-11972.41211002292,-7609.2790762276782,-9621.1733028778726,-19705.163651851675,-5116.063597208984,-1493.4239626546616,-15611.637841551666,-18967.87708605704,-7340.3757172991964,-60302.199735236594,-32579.979724438163,-7891.1174904229138,-2994.7689349516004,-9909.6967988115048,-1996.5685952150052,-2786.7988700244059,-2162.8886752428225,-5621.9359735783519,-29312.433416808883,-9661.2761433494125,-13814.90399416619,-8984.3068048548012,-3976.3248929594806,-6391.5449734174454,-395.1431233616695,0,"",null,-471919.99999999988,""]
[null,"Mount Chalmers",null,"Rural Major Collector","Mt Chalmers Road 5525 - 1680 (Mount Chalmers)","Terminal Value","Road Asset Type 1",{"$f":"-3840*0.2","v":-768},"Rural Major Collector",680,-522240,"Rolling",1.25,-652800,"Crown Land",null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-652800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-157630.44337441845,-26707.536092811541,-31180.213292472934,-27526.010824032848,-16561.261708389055,-10525.803909479209,-13308.827623577461,-27257.863264809232,-7076.975581153637,-2065.8314180813763,-21595.34917563343,-26237.98559454576,-10153.833845255373,-83415.146607820076,-45067.407111614753,-10915.666845541782,-4142.619852382617,-13707.937934955396,-2761.8239933809868,-3854.9379181893801,-2991.8921156096676,-7776.7414043735125,-40547.458328726985,-13364.301293394001,-19109.95365187254,-12427.859557147853,-5500.3917827681571,-8841.3302225947373,-546.5956749671509,0,"",null,-652800,""]
[null,"Mount Chalmers",null,"Rural Major Collector","Sleipner Road 6380 - 1400 (Mount Chalmers)","Terminal Value","Road Asset Type 1",{"$f":"-4980*0.2","v":-996},"Rural Major Collector",680,-677280,"Rolling",1.25,-846600,"Crown Land",null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-846600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-204426.98125119891,-34636.335870364965,-40436.839113675836,-35697.795287417597,-21477.886278067057,-13650.651945105848,-17259.885824327019,-35350.041421549475,-9177.9527068086227,-2679.125120324285,-28006.468462149602,-34027.387567926533,-13168.253268065562,-108179.01825701665,-58446.793597875381,-14156.255440311999,{"$f":"IF(BQ158=\"\",\"\",(BQ158/$CE158)*$U158)","v":-5372.4601210587061},-17777.48200939528,-3581.7404914159674,-4999.3726126518523,-3880.1100874312879,-10085.461508796898,-52584.985020067805,-17331.828239870345,-24783.221142272199,-16117.38036317612,-7133.3205932774545,-11466.100132427549,-708.86626597302381,{"$f":"IF(CD158=\"\",\"\",(CD158/$CE158)*$U158)","v":0},"",null,-846599.99999999988,""]
[null,"Mulambin",null,"Urban Major Collector","Scenic Highway 4865 - 3590 (Mulambin)","Terminal Value","Road Asset Type 1",{"$f":"-1270*0.2","v":-254},"Urban Major Collector",1020,-259080,"Flat",1,-259080,"Crown Land",null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-259080,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-62559.582214222326,-10599.553386834579,-12374.647150450197,-10924.385545788036,-6572.7507405169063,-4177.4284265745609,-5281.9409631073049,-10817.964483221163,-2808.6746837703499,-819.87684405104619,-8570.6542040795175,-10413.200532835348,-4029.8028073357264,-33105.386309978589,-17886.127197422105,-4332.1552793243955,-1644.1022539143512,-5440.3378679354228,-1096.0988973730791,-1529.9284862814102,-1187.4071833825869,-3086.3942448607377,-16092.27252421352,-5303.9570758157433,-7584.2628555869142,-4932.3067617430543,-2182.9679887861125,-3508.9029320922859,-216.930158502588,0,"",null,-259079.99999999994,""]
[null,"Mulara",null,"Rural Major Collector","Old Byfield Road 7750 - 1270 (Mulara)","Terminal Value","Road Asset Type 1",{"$f":"-6480*0.2","v":-1296},"Rural Major Collector",680,-881280,"Flat",1,-881280,"Crown Land",null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-881280,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-212801.09855546491,-36055.173725295579,-42093.287944838463,-37160.11461244434,-22357.703306325224,-14209.835277796932,-17966.917291829574,-36798.115407492463,-9553.9170345574112,-2788.8724144098583,-29153.721387105128,-35421.280552636774,-13707.675691094753,-112610.4479205571,-60840.999600679912,-14736.150241481408,-5592.5368007165325,-18505.716212189785,-3728.4623910643322,-5204.1661895556635,-4039.0543560730516,-10498.600895904241,-54739.068743781427,-18041.8067460819,-25798.437430027927,-16777.610402149599,-7425.5289067370122,-11935.795800502894,-737.90416120565374,0,"",null,-881279.99999999988,""]
[null,"Nerimbera",null,"Rural Major Collector","Nerimbera School Road 2100 - 0 (Nerimbera)","Terminal Value","Road Asset Type 1",{"$f":"-2100*0.2","v":-420},"Rural Major Collector",680,-285600,"Flat",1,-285600,"Crown Land",null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-285600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-68963.318976308074,-11684.547040605048,-13641.34331545691,-12042.629735514371,-7245.5519974202116,-4605.0392103971535,-5822.6120853151388,-11925.31517835404,-3096.1768167547161,-903.80124541060218,-9447.9652643396257,-11479.118697613771,-4442.3023072992255,-36494.126640921277,-19716.990611331454,-4775.6042449245297,-1812.3961854173949,-5997.2228465429862,-1208.2979971041818,-1686.5353392078539,-1308.9528005792297,-3402.3243644134118,-17739.513018818056,-5846.8818158598751,-8360.6047226942355,-5437.1885562521857,-2406.4214049610687,-3868.0819723851973,-239.13560779812852,0,"",null,-285599.99999999994,""]
[null,"Nerimbera",null,"Rural Major Collector","St Christopher Chapel Road 2250 - 0 (Nerimbera)","Terminal Value","Road Asset Type 1",{"$f":"-2250*0.2","v":-450},"Rural Major Collector",680,-306000,"Flat",1,-306000,"Crown Land",null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-306000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-73889.270331758642,-12519.157543505409,-14615.72498084669,-12902.817573765396,-7763.0914258073699,-4933.9705825683795,-6238.5129485519346,-12777.123405379327,-3317.3323036657675,-968.35847722564517,-10122.819926078169,-12299.055747443324,-4759.6096149634559,-39100.849972415657,-21125.347083569413,-5116.7188338477108,-1941.8530558043517,-6425.5959070103418,-1294.6049968973375,-1807.0021491512719,-1402.4494291920316,-3645.3475333000838,-19006.621091590772,-6264.5162312784378,-8957.7907743152518,-5825.5591674130555,-2578.3086481725736,-4144.3735418412825,-256.21672264085197,0,"",null,-305999.99999999988,""]
[null,"Yeppoon",null,"Rural Sub-Arterial","Farnborough Road 3325 - 2940 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-390*0.2","v":-78},"Rural Sub-Arterial",680,-53040,"Flat",1,-53040,"Crown Land",null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-53040,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-12807.473524171499,-2169.9873075409373,-2533.3923300134261,-2236.4883794526686,-1345.6025138066107,-855.2215676451857,-1081.3422444156688,-2214.70139026575,-575.00426596873308,-167.84880271911183,-1754.6221205202162,-2131.8363295568429,-824.99899992699909,-6777.4806618853809,-3661.7268278186984,-886.89793120026991,-336.58786300608762,-1113.7699572151259,-224.39819946220518,-313.21370585288713,-243.0912343932855,-631.86023910534789,-3294.4809892090675,-1085.8494800882625,-1552.6837342146439,-1009.763589018263,-446.9068323499128,-718.35808058582234,-44.410898591081008,0,"",null,-53040.000000000007,""]
[null,"Glenlee",null,"Rural Major Collector","Greenlake Road 4800 - 0 (Glenlee)","Terminal Value","Road Asset Type 1",{"$f":"-4800*0.2","v":-960},"Rural Major Collector",680,-652800,"Flat",1,-652800,"Crown Land",null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-652800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-157630.44337441845,-26707.536092811541,-31180.213292472934,-27526.010824032848,-16561.261708389055,-10525.803909479209,-13308.827623577461,-27257.863264809232,-7076.975581153637,-2065.8314180813763,-21595.34917563343,-26237.98559454576,-10153.833845255373,-83415.146607820076,-45067.407111614753,-10915.666845541782,-4142.619852382617,-13707.937934955396,-2761.8239933809868,-3854.9379181893801,-2991.8921156096676,-7776.7414043735125,-40547.458328726985,-13364.301293394001,-19109.95365187254,-12427.859557147853,-5500.3917827681571,-8841.3302225947373,-546.5956749671509,0,"",null,-652800,""]
[null,"Rosslyn",null,"Rural Major Collector","Mulambin Road 1270 - 250 (Rosslyn)","Terminal Value","Road Asset Type 1",{"$f":"-1020*0.2","v":-204},"Rural Major Collector",680,-138720,"Flat",1,-138720,"Crown Land",null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-138720,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-33496.469217063917,-5675.3514197224522,-6625.7953246504985,-5849.27730010698,-3519.2681130326741,-2236.7333307643321,-2828.1258700102103,-5792.2959437719619,-1503.8573109951478,-438.98917634229247,-4589.0116998221038,-5575.5719388409743,-2157.6896921167668,-17725.718654161763,-9576.8240112181338,-2319.5792046776287,-880.30671863130613,-2912.9368111780218,-586.88759859345976,-819.17430761524326,-635.77707456705434,-1652.5575484293713,-8616.3348948544844,-2839.9140248462249,-4060.8651510229147,-2640.9201558939185,-1168.8332538382335,-1878.7826723013816,-116.15158093051956,0,"",null,-138720,""]
[null,"Rosslyn",null,"Rural Major Collector","Scenic Highway 2000 - 3590 (Rosslyn)","Terminal Value","Road Asset Type 1",{"$f":"-1590*0.2","v":-318},"Rural Major Collector",680,-216240,"Flat",1,-216240,"Crown Land",null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-216240,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-52215.084367776115,-8846.8713307438229,-10328.445653131659,-9117.9910854608806,-5485.9179409038743,-3486.6725450149879,-4408.5491503100338,-9029.1672064680588,-2344.2481612571423,-684.30665723945594,-7153.4594144285729,-8691.3327281932834,-3363.4574612408423,-27631.267313840399,-14928.578605722387,{"$f":"IF(BP166=\"\",\"\",(BP166/$CE166)*$U166)","v":-3615.8146425857158},-1372.2428261017419,-4540.7544409539751,-914.8541978074519,-1276.9481854002322,-991.0642632957024,-2576.0455901987261,-13431.345571390813,-4426.9248034367629,-6330.1721471827786,-4116.7284783052264,-1822.0047780419522,-2928.6906362345067,-181.05981733286873,0,"",null,-216239.99999999994,""]
[null,"Rosslyn",null,"Rural Major Collector","Vin E Jones Drive 470 - 505 (Rosslyn)","Terminal Value","Road Asset Type 1",{"$f":"-470*0.2","v":-94},"Rural Major Collector",680,-63920,"Flat",1,-63920,"Crown Land",null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-63920,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA167=\"\",\"\",(BA167/$CE167)*$U167)","v":-15434.647580411807},-2615.1129090877967,-3053.0625515546417,-2695.2552265198829,-1621.6235422797618,-1030.6516328031726,-1303.1560381419597,-2668.9991113459041,-692.9538589879603,-202.27932635380142,-2114.5446067807734,-2569.1360894659392,-994.22956401458862,-8167.7331053490489,-4412.8502796789444,-1068.8257119592995,-405.63152721246456,-1342.2355894643824,-270.42859935188829,-377.46267115604348,-292.95610298677997,-761.47259584490644,-3970.2719613545169,-1308.5878349781624,-1871.1829617458527,-1216.8945816373939,-538.58002872938209,-865.71358429573468,-53.520826507200191,0,"",null,-63919.999999999978,""]
[null,"Rosslyn",null,"Urban Sub-Arterial","Scenic Highway 505 - 2000 (Rosslyn)","Terminal Value","Road Asset Type 1",{"$f":"-1500*0.2","v":-300},"Urban Sub-Arterial 2 Lane",1275,-382500,"Flat",1,-382500,"Crown Land",null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-382500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AL168=\"y\",BQ$14,IF(AND(AL168>0,AL168<=1),AL168*BQ$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,{"$f":"IF(AS168=\"y\",BX$14,IF(AND(AS168>0,AS168<=1),AS168*BX$14,\"\"))","v":464.55128754859999},{"$f":"IF(AT168=\"y\",BY$14,IF(AND(AT168>0,AT168<=1),AT168*BY$14,\"\"))","v":664.27367799315107},{"$f":"IF(AU168=\"y\",BZ$14,IF(AND(AU168>0,AU168<=1),AU168*BZ$14,\"\"))","v":432},{"$f":"IF(AV168=\"y\",CA$14,IF(AND(AV168>0,AV168<=1),AV168*CA$14,\"\"))","v":191.19698281344},{"$f":"IF(AW168=\"y\",CB$14,IF(AND(AW168>0,AW168<=1),AW168*CB$14,\"\"))","v":307.33004654564002},{"$f":"IF(AX168=\"y\",CC$14,IF(AND(AX168>0,AX168<=1),AX168*CC$14,\"\"))","v":19},{"$f":"IF(AY168=\"y\",CD$14,IF(AND(AY168>0,AY168<=1),AY168*CD$14,\"\"))","v":0},22691.727300523195,null,-92361.587914698306,-15648.94692938176,-18269.65622605836,-16128.521967206747,-9703.8642822592119,-6167.463228210474,-7798.1411856899185,-15971.404256724159,-4146.6653795822094,-1210.4480965320565,-12653.524907597712,-15373.819684304157,-5949.5120187043203,-48876.062465519572,-26406.683854461768,-6395.8985423096383,-2427.3163197554395,-8031.9948837629272,-1618.2562461216719,-2258.7526864390898,-1753.0617864900396,-4556.6844166251049,-23758.276364488465,-7830.6452890980472,-11197.238467894065,-7281.9489592663194,-3222.8858102157174,-5180.4669273016034,-320.27090330106495,0,"",null,-382499.99999999994,""]
[null,"Rossmoya",null,"Rural Major Collector","Rossmoya Road 16680 - 11470 (Rossmoya)","Terminal Value","Road Asset Type 1",{"$f":"-5210*0.2","v":-1042},"Rural Major Collector",680,-708560,"Rolling",1.25,-885700,"Crown Land",null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-885700,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V169=\"y\",BA$14,IF(AND(V169>0,V169<=1),V169*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-213868.38801581252,-36236.00600092399,-42304.403972339584,-37346.488644065401,-22469.836849142441,-14281.103741767363,-18057.02914553088,-36982.673856681278,-9601.8340567214709,-2802.8598146364507,-29299.939897148481,-35598.933580099845,-13776.425607755336,-113175.2379757142,-61146.143502998137,-14810.058402414763,-5620.585789300374,-18598.530375291044,-3747.1622410195159,-5230.2673317100707,-4059.3119589391586,-10551.255915829686,-55013.608826215517,-18132.294202755922,-25927.827741212481,-16861.757367901122,-7462.7711427661716,-11995.658973885047,-741.60506942157713,0,"",null,-885699.99999999988,""]
[null,"Sandringham",null,"Rural Major Collector","Artillery Road 7070 -3970 (Sandringham)","Terminal Value","Road Asset Type 1",{"$f":"-3100*0.2","v":-620},"Rural Major Collector",680,-421600,"Flat",1,-421600,"Crown Land",null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-421600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-101802.99467931192,-17248.617059940785,-20137.221084722103,-17777.215323854547,-10695.814853334598,-6797.9150248719889,-8595.2845068937768,-17604.036691855963,-4570.5467294950577,-1334.1827908442222,-13946.996342596589,-16945.365696477471,-6557.6843583940954,-53872.282184217125,-29106.033759584527,-7049.7015044124018,-2675.4419879971069,-8853.0432496586927,-1783.6779957252206,-2489.6474054973078,-1932.2636579979103,-5022.4788236578934,-26186.900170636178,-8631.1112519836242,-12341.845066834348,-8026.3259639913213,-3552.3363597044349,-5710.0257687591011,-353.00970674961826,0,"",null,-421600.00000000006,""]
[null,"Sandringham",null,"Rural Major Collector","Greenlake Road 7050 - 4800 (Sandringham)","Terminal Value","Road Asset Type 1",{"$f":"-2250*0.2","v":-450},"Rural Major Collector",680,-306000,"Flat",1,-306000,"Crown Land",null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-306000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-73889.270331758642,-12519.157543505409,-14615.72498084669,-12902.817573765396,-7763.0914258073699,-4933.9705825683795,-6238.5129485519346,-12777.123405379327,-3317.3323036657675,-968.35847722564517,-10122.819926078169,-12299.055747443324,-4759.6096149634559,-39100.849972415657,-21125.347083569413,-5116.7188338477108,-1941.8530558043517,-6425.5959070103418,-1294.6049968973375,-1807.0021491512719,-1402.4494291920316,-3645.3475333000838,-19006.621091590772,-6264.5162312784378,-8957.7907743152518,-5825.5591674130555,-2578.3086481725736,-4144.3735418412825,-256.21672264085197,0,"",null,-305999.99999999988,""]
[null,"Stanage",null,"Rural Major Collector","Stanage Bay Road 96250 - 23350 (Stanage)","Terminal Value","Road Asset Type 1",{"$f":"-72900*0.2","v":-14580},"Rural Major Collector",680,-9914400,"Rolling",1.25,-12393000,"Crown Land",null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-12393000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-2992515.4484362253,-507025.88051196904,-591936.86172429088,-522564.11173749861,-314405.20274519845,-199825.80859401936,-252659.77441635335,-517473.49791786278,-134351.95829846358,-39218.518327638631,-409974.20700616587,-498111.75777145469,-192764.18940601998,-1583584.4238828341,-855576.55688456132,-207227.11277083229,-78645.048760076243,-260236.63423391886,-52431.50237434217,-73183.587040626517,-56799.201882277288,-147636.57509865338,-769768.15420942625,-253712.90736677672,-362790.52635976771,-235935.14628022874,-104421.50025098924,-167847.12844457195,-10376.777266954505,0,"",null,-12392999.999999998,""]
[null,"Tanby",null,"Rural Sub-Arterial","Tanby Road 3155 - 0 (Tanby)","Terminal Value","Road Asset Type 1",{"$f":"-3150*0.2","v":-630},"Rural Sub-Arterial",680,-428400,"Flat",1,-428400,"Crown Land",null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-428400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-103444.97846446211,-17526.820560907574,-20462.014973185363,-18063.944603271557,-10868.327996130318,-6907.5588155957312,-8733.918127972709,-17887.972767531057,-4644.2652251320742,-1355.7018681159032,-14171.947896509437,-17218.678046420657,-6663.4534609488383,-54741.189961381919,-29575.485916997179,-7163.406367386795,-2718.5942781260924,-8995.8342698144788,-1812.4469956562727,-2529.8030088117807,-1963.4292008688444,-5103.4865466201172,-26609.269528227083,-8770.3227237898118,-12540.907084041353,-8155.7828343782776,-3609.6321074416032,-5802.1229585777955,-358.70341169719279,0,"",null,-428400,""]
[null,"Taranganba",null,"Urban Sub-Arterial","Taranganba Road 1125 - 0 (Taranganba)","Terminal Value","Road Asset Type 1",{"$f":"-1120*0.2","v":-224},"Urban Sub-Arterial 2 Lane",1275,-285600,"Flat",1,-285600,"Crown Land",null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-285600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-68963.318976308074,-11684.547040605048,-13641.34331545691,-12042.629735514371,-7245.5519974202116,-4605.0392103971535,-5822.6120853151388,-11925.31517835404,-3096.1768167547161,-903.80124541060218,-9447.9652643396257,-11479.118697613771,-4442.3023072992255,-36494.126640921277,-19716.990611331454,-4775.6042449245297,-1812.3961854173949,-5997.2228465429862,-1208.2979971041818,-1686.5353392078539,-1308.9528005792297,-3402.3243644134118,-17739.513018818056,-5846.8818158598751,{"$f":"IF(BY174=\"\",\"\",(BY174/$CE174)*$U174)","v":-8360.6047226942355},{"$f":"IF(BZ174=\"\",\"\",(BZ174/$CE174)*$U174)","v":-5437.1885562521857},{"$f":"IF(CA174=\"\",\"\",(CA174/$CE174)*$U174)","v":-2406.4214049610687},{"$f":"IF(CB174=\"\",\"\",(CB174/$CE174)*$U174)","v":-3868.0819723851973},{"$f":"IF(CC174=\"\",\"\",(CC174/$CE174)*$U174)","v":-239.13560779812852},0,"",null,-285599.99999999994,""]
[null,"Taroomball",null,"Urban Sub-Arterial","Taranganba Road 2040 - 1125 (Taroomball)","Terminal Value","Road Asset Type 1",{"$f":"-920*0.2","v":-184},"Urban Sub-Arterial 2 Lane",1275,-234600,"Flat",1,-234600,"Crown Land",null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-234600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-56648.440587681631,-9598.0207833541463,-11205.389151982461,-9892.1601398868042,-5951.7034264523163,-3782.7107799690907,-4782.8599272231504,-9795.7946107908174,-2543.2880994770885,-742.40816587299457,-7760.8286099932639,-9429.2760730398822,-3649.0340381386495,-29977.318312185336,-16196.099430736551,-3922.8177726165782,-1488.754009450003,-4926.2901953745959,-992.53049762129217,-1385.3683143493085,-1075.2112290472244,-2794.7664421967311,-14571.74283688626,-4802.7957773134685,-6867.6395936416939,-4466.2620283500091,-1976.7032969323066,-3177.3530487449834,-196.43282069131985,0,"",null,-234599.99999999994,""]
[null,"The Caves",null,"Rural Major Collector","Barmoya Road 5440 - 0 (The Caves)","Terminal Value","Road Asset Type 1",{"$f":"-5440*0.2","v":-1088},"Rural Major Collector",680,-739840,"Rolling",1.25,-924800,"Crown Land",null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-924800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-223309.79478042613,-37835.676131483015,-44171.968831003323,-38995.182000713197,-23461.787420217828,-14911.55553842888,-18854.172466734737,-38615.306291813082,-10025.715406634319,-2926.5945089486163,-30593.411332147356,-37170.479592273157,-14384.597947445112,-118171.45769441176,-63845.493408120899,-15463.861364517526,-5868.711457542041,-19419.578741186811,-3912.5839906230649,-5461.1620507682883,-4238.5138304470292,-11017.050322862475,-57442.232632363222,-18932.760165641499,-27072.434340152762,-17606.134372626126,-7792.2216922548896,-12525.217815342543,-774.34387287013044,0,"",null,-924799.99999999965,""]
[null,"The Caves",null,"Rural Major Collector","Rossmoya Road 3720 - 0 (The Caves)","Terminal Value","Road Asset Type 1",{"$f":"-3720*0.2","v":-744},"Rural Major Collector",680,-505920,"Rolling",1.25,-632400,"Crown Land",null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-632400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-152704.49201896787,-25872.925589911178,-30205.831627083156,-26665.822985781819,-16043.722280001897,-10196.872537307983,-12892.926760340666,-26406.055037783943,-6855.8200942425865,-2001.2741862663333,-20920.494513894882,-25418.048544716206,-9836.5265375911422,-80808.423276325688,-43659.050639376786,-10574.552256618603,-4013.1629819956602,-13279.56487448804,-2675.5169935878312,-3734.4711082459621,-2898.3954869968657,-7533.7182354868401,-39280.350255954261,-12946.666877975438,-18512.767600251522,-12039.488945986981,-5328.5045395566522,-8565.0386531386521,-529.51456012442748,0,"",null,-632400,""]
[null,"Tungamull",null,"Rural Sub-Arterial","Cawarral Road 3100 - 0 (Tungamull)","Terminal Value","Road Asset Type 1",{"$f":"-3100*0.2","v":-620},"Rural Sub-Arterial",680,-421600,"Rolling",1.25,-527000,"Crown Land",null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-527000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-127253.7433491399,-21560.771324925983,-25171.526355902632,-22221.519154818183,-13369.768566668248,-8497.3937810899861,-10744.105633617221,-22005.045864819953,-5713.1834118688221,-1667.7284885552779,-17433.745428245737,-21181.707120596839,-8197.1054479926188,-67340.352730271406,-36382.54219948066,-8812.1268805155014,-3344.3024849963836,-11066.304062073366,-2229.5974946565257,-3112.0592568716352,-2415.3295724973882,-6278.0985295723667,-32733.625213295221,-10788.88906497953,-15427.306333542936,-10032.907454989152,-4440.4204496305438,-7137.5322109488761,-441.26213343702284,0,"",null,-526999.99999999965,""]
[null,"Wattlebank",null,"Rural Major Collector","Rossmoya Road 8620 - 3720 (Wattlebank)","Terminal Value","Road Asset Type 1",{"$f":"-4900*0.2","v":-980},"Rural Major Collector",680,-666400,"Rolling",1.25,-833000,"Crown Land",null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-833000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-201143.01368089856,-34079.928868431394,-39787.251336749316,-35124.336728583577,-21132.859992475616,-13431.364363658366,-16982.618582169154,-34782.16927019928,-9030.5157155345896,-2636.086965780923,-27556.565354323906,-33480.762868040161,-12956.715062956075,-106441.20270268706,-57507.88928305007,-13928.845714363213,-5286.1555408007353,-17491.899969083708,-3524.2024915538636,-4919.0614060229072,-3817.7790016894196,-9923.4460628724501,-51740.246304885994,-17053.40529625797,-24385.09710785819,-15858.466622402208,-7018.7290978031178,-11281.905752790159,-697.47885607787487,0,"",null,{"$f":"SUM(CG179:DJ179)","v":-832999.99999999965},""]
[null,"Woodbury",null,"Rural Major Collector","Farnborough Road 14650 - 14145 (Woodbury)","Terminal Value","Road Asset Type 1",{"$f":"-500*0.2","v":-100},"Rural Major Collector",680,-68000,"Flat",1,-68000,"Crown Land",null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-68000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-16419.837851501921,-2782.0350096678685,-3247.9388846325974,-2867.2927941700882,-1725.1314279571932,-1096.4379072374177,-1386.3362107893188,-2839.3607567509616,-737.18495637017054,-215.19077271681005,-2249.515539128482,-2733.1234994318502,-1057.6910255474347,-8689.0777716479242,-4694.5215741265365,-1137.0486297439356,-431.52290128985595,-1427.9102015578537,-287.68999931051945,-401.55603314472711,-311.65542870934041,-810.07722962224091,-4223.6935759090611,-1392.114718061875,-1990.6201720700562,-1294.568703869568,-572.95747737168301,-920.97189818695176,-56.937049475744885,0,"",null,-67999.999999999971,""]
[null,"Yeppoon",null,"Urban Major Collector","Adelaide Park Road 1400 - 770 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-630*0.2","v":-126},"Urban Major Collector",1020,-128520,"Flat",1,-128520,"Crown Land",null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-128520,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BA181:CD181)","v":22691.727300523195},null,-31033.493539338633,-5258.0461682722716,-6138.6044919556089,-5419.1833809814671,-3260.4983988390954,-2072.2676446787191,-2620.1754383918128,-5366.3918302593174,-1393.2795675396223,-406.71056043477097,-4251.584368952831,-5165.6034139261965,-1999.0360382846516,-16422.356988414576,-8872.645775099154,-2149.0219102160386,-815.57828343782774,-2698.7502809443436,-543.7340986968818,-758.94090264353417,-589.02876026065337,-1531.0459639860353,-7982.7808584681243,-2631.0968171369436,-3762.2721252124061,-2446.7348503134835,-1082.8896322324811,-1740.6368875733388,-107.61102350915783,0,{"$f":"IF(SUM(CG181:DJ181)=U181,\"\",\"ERROR\")","v":""},null,-128519.99999999996,""]
[null,"Yeppoon",null,"CBD Collector","Anzac Parade 820 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-820*0.2","v":-164},"CBD Collector",1275,-209100,"Flat",1,-209100,"Crown Land",null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-209100,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-50491.001393368409,-8554.7576547286953,-9987.4120702452365,-8816.925342073022,-5304.7791409683696,-3371.5465647550591,-4262.9838481771558,-8731.0343270092071,-2266.8437408382742,-661.71162610419083,-6917.2602828200825,-8404.3547607529381,-3252.3999035583615,-26718.914147817366,-14435.653840439099,-3496.4245364626022,{"$f":"IF(BQ182=\"\",\"\",(BQ182/$CE182)*$U182)","v":-1326.9329214663071},-4390.8238697904007,-884.64674787984734,-1234.7848019200358,-958.34044328122172,-2490.9874810883907,-12987.857745920361,-4280.7527580402657,-6121.157029115423,-3980.7987643989213,-1761.8442429179254,-2831.9885869248765,-175.08142713791551,0,"",null,-209099.99999999997,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Appleton Drive 740 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-740*0.2","v":-148},"Urban Sub-Arterial 2 Lane",1275,-188700,"Flat",1,-188700,"Crown Land",null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-188700,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA183=\"\",\"\",(BA183/$CE183)*$U183)","v":-45565.050037917834},-7720.1471518283352,-9013.0304048554572,-7956.7375038219952,-4787.2397125812113,-3042.615192583834,-3847.0829849403599,-7879.2260999839191,-2045.6882539272233,-597.15439428914783,-6242.4056210815379,-7584.4177109233842,-2935.0925958941311,-24112.190816322989,-13027.297368201138,-3155.3099475394215,-1197.4760510793503,-3962.4508093230443,-798.33974808669154,-1114.3179919766176,-864.84381466841955,-2247.9643122017183,-11720.749673147644,-3863.1183426217031,-5523.9709774944058,-3592.428153238051,-1589.9569997064204,-2555.6970174687913,-158.00031229519206,0,"",null,-188700,""]
[null,"Yeppoon",null,"CBD Collector","Arthur Street 650 - 175 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-480*0.2","v":-96},"CBD Collector",1275,-122400,"Flat",1,-122400,"Crown Land",null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-122400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AL184=\"y\",BQ$14,IF(AND(AL184>0,AL184<=1),AL184*BQ$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-29555.708132703461,-5007.6630174021639,-5846.2899923386758,-5161.1270295061586,-3105.236570322948,-1973.5882330273516,-2495.4051794207739,-5110.8493621517309,-1326.9329214663071,-387.34339089025804,-4049.1279704312678,-4919.6222989773305,-1903.8438459853824,-15640.339988966263,-8450.1388334277653,-2046.6875335390844,-776.74122232174068,-2570.2383628041366,-517.84199875893501,-722.80085966050876,-560.97977167681267,-1458.1390133200334,-7602.6484366363093,-2505.8064925113749,-3583.116309726101,-2330.2236669652225,-1031.3234592690296,-1657.7494167365132,-102.48668905634079,0,"",null,-122399.99999999997,""]
[null,"Yeppoon",null,"Urban Major Collector","Barmaryee Road 775 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-780*0.2","v":-156},"Urban Major Collector",1020,-159120,"Flat",1,-159120,"Crown Land",null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-159120,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V185=\"y\",BA$14,IF(AND(V185>0,V185<=1),V185*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-38422.4205725145,-6509.9619226228124,-7600.1769900402778,-6709.4651383580067,-4036.8075414198324,-2565.6647029355572,-3244.0267332470062,-6644.1041707972499,-1725.012797906199,-503.54640815733546,-5263.8663615606483,-6395.5089886705291,-2474.9969997809972,-20332.441985656144,-10985.180483456095,-2660.6937936008094,-1009.7635890182629,-3341.3098716453778,-673.19459838661555,-939.64111755866145,-729.27370317985651,-1895.5807173160435,-9883.4429676272011,-3257.5484402647876,-4658.051202643931,-3029.2907670547888,-1340.7204970497385,-2155.074241757467,-133.23269577324302,0,"",null,-159119.99999999997,""]
[null,"Yeppoon",null,"Urban Major Collector","Braithwaite Street 430 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-430*0.2","v":-86},"Urban Major Collector",1020,-87720,"Flat",1,-87720,"Crown Land",null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-87720,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-21181.590828437478,-3588.8251624715504,-4189.8411611760512,-3698.8077044794136,-2225.4195420647793,-1414.4049003362686,-1788.3737119182213,-3662.7753762087405,-950.96859371751998,-277.59609680468492,-2901.8750454757419,-3525.7293142670865,-1364.4214229561908,-11208.910325425823,-6055.9328306232319,-1466.792732369677,-556.66454266391418,-1842.0041600096313,-371.1200991105701,-518.00728275669792,-402.03550303504909,-1044.9996262126906,-5448.5647129226882,-1795.8279862998188,-2567.9000219703726,-1669.9936279917426,-739.11514580947119,-1188.0537486611677,-73.448793823710901,0,"",null,-87719.999999999985,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Farnborough Road 1220 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-1220*0.2","v":-244},"Urban Sub-Arterial 4 Lane",1275,-311100,"Flat",1,-311100,"Crown Land",null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-311100,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-75120.758170621295,-12727.810169230499,-14859.320397194133,-13117.864533328153,-7892.4762829041592,-5016.2034256111856,-6342.4881643611334,-12990.07546213565,-3372.6211753935304,-984.49778517940592,-10291.533591512805,-12504.040009900715,-4838.9364418795139,-39752.530805289251,-21477.436201628905,-5201.9974810785061,-1974.217273401091,-6532.6891721271813,-1316.1817468456265,-1837.1188516371265,-1425.8235863452323,-3706.1033255217517,-19323.398109783953,-6368.924835133078,-9107.0872872205073,-5922.651820203273,-2621.2804589754501,-4213.4464342053043,-260.48700135153285,0,"",null,-311100,""]
[null,"Yeppoon",null,"CBD Collector","James Street 750 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-750*0.2","v":-150},"CBD Collector",1275,-191250,"Flat",1,-191250,"Crown Land",null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-191250,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-46180.793957349153,-7824.4734646908801,-9134.8281130291798,-8064.2609836033735,-4851.932141129606,-3083.731614105237,-3899.0705928449593,-7985.7021283620797,-2073.3326897911047,-605.22404826602826,-6326.7624537988559,-7686.9098421520785,-2974.7560093521602,-24438.031232759786,-13203.341927230884,-3197.9492711548191,-1213.6581598777198,-4015.9974418814636,-809.12812306083595,-1129.3763432195449,-876.5308932450198,-2278.3422083125524,-11879.138182244233,-3915.3226445490236,-5598.6192339470326,-3640.9744796331597,-1611.4429051078587,-2590.2334636508017,-160.13545165053247,0,"",null,-191249.99999999997,""]
[null,"Yeppoon",null,"CBD Collector","Normanby Street 770 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-770*0.2","v":-154},"CBD Collector",1275,-196350,"Flat",1,-196350,"Crown Land",null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-196350,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-47412.281796211799,-8033.1260904159708,-9378.4235293766251,-8279.3079431661299,-4981.3169982263953,-3165.9644571480435,-4003.045808654158,-8198.6541851184011,-2128.6215615188676,-621.36335621978901,-6495.4761192334918,-7891.8941046094669,-3054.0828362682178,-25089.712065633379,-13555.431045290374,-3283.2279183856144,-1246.0223774744591,-4123.0907069983032,-830.70487300912498,-1159.4930457053995,-899.9050503982204,-2339.0980005342203,-12195.915200437412,-4019.7312484036643,-5747.9157468522872,-3738.0671324233772,-1654.4147159107349,-2659.306356014823,-164.40573036121336,0,"",null,-196350,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Park Street 460 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-460*0.2","v":-92},"Urban Sub-Arterial 2 Lane",1275,-117300,"Flat",1,-117300,"Crown Land",null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-117300,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-28324.220293840815,-4799.0103916770731,-5602.6945759912305,-4946.0800699434021,-2975.8517132261582,-1891.3553899845454,-2391.4299636115752,-4897.8973053954087,-1271.6440497385443,-371.20408293649729,-3880.4143049966319,-4714.6380365199411,-1824.5170190693248,-14988.659156092668,-8098.0497153682754,-1961.4088863082891,-744.37700472500148,-2463.1450976872979,-496.26524881064609,-692.68415717465427,-537.60561452361219,-1397.3832210983655,-7285.8714184431301,-2401.3978886567343,-3433.8197968208469,-2233.1310141750046,-988.35164846615328,-1588.6765243724917,-98.216410345659924,0,"",null,-117299.99999999997,""]
[null,"Yeppoon",null,"CBD Collector","Queen Street 960 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-960*0.2","v":-192},"CBD Collector",1275,-244800,"Flat",1,-244800,"Crown Land",null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-244800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-59111.416265406922,-10015.326034804328,-11692.579984677352,-10322.254059012317,-6210.4731406458959,-3947.1764660547033,-4990.8103588415479,-10221.698724303462,-2653.8658429326142,-774.68678178051607,-8098.2559408625357,-9839.244597954661,-3807.6876919707647,-31280.679977932527,-16900.277666855531,-4093.3750670781687,-1553.4824446434814,-5140.4767256082732,-1035.68399751787,-1445.6017193210175,-1121.9595433536253,-2916.2780266400669,-15205.296873272619,-5011.6129850227499,-7166.232619452202,-4660.447333930445,-2062.6469185380593,-3315.4988334730265,-204.97337811268159,0,"",null,-244799.99999999994,""]
[null,"Barmaryee","T-94 (part)","Rail Trail","Rail Trail 4416 - 2385 (Barmaryee)","Terminal Value","Road Asset Type 1",{"$f":"-2390*0.2","v":-478},"Rail Trail",153,-73134,"Flat",1,-73134,"Crown Land",null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-73134,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-17659.535609290317,-2992.0786528977928,-3493.1582704223588,-3083.77340012993,-1855.3788507679612,-1179.2189692338427,-1491.0045947039125,-3053.7324938856591,-792.84242057611846,-231.43767605692918,-2419.3539623326824,-2939.4743236389545,-1137.5466979762659,-9345.1031434073429,-5048.95795297309,-1222.8958012896028,-464.10288033724004,-1535.7174217754716,-309.41059425846368,-431.87351364715397,-335.1854135768956,-871.23806045872004,-4542.5824408901944,-1497.2193792755465,-2140.9119950613454,-1392.3086410117203,-616.21576691324515,-990.50527650006654,-61.235796711163623,0,"",null,{"$f":"SUM(CG192:DJ192)","v":-73133.999999999985},""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Rockhampton Road 2420 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-2420*0.2","v":-484},"Urban Sub-Arterial 2 Lane",1275,-617100,"Rolling",1.25,-771375,"Crown Land",null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-771375,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-186262.53562797492,-31558.709640919886,-36843.806722551024,-32525.85263386694,-19569.459635889412,-12437.717510224456,-15726.251391141335,-32208.998584393721,-8362.4418488241226,-2441.070328006314,-25517.941896988719,-31003.869696680049,-11998.182571053712,-98566.725972131142,-53253.4791064979,-12898.395393657771,-4895.0879115068037,-16197.856348921903,-3263.4834296787053,-4555.1512509854983,-3535.3412694215799,-9189.3135735272954,-47912.524001718404,-15791.801333014395,-22581.097576919699,-14685.263734520411,-6499.4863839350301,-10447.274970058234,-645.87965499048107,0,"",null,{"$f":"SUM(CG193:DJ193)","v":-771374.99999999988},""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Adelaide Park Road - Braithwaite (Yeppoon)","Terminal Value","Road Asset Type 2",{"$f":"-1*0.2","v":-0.2},"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45154.554091630285,-7650.5962765866389,-8931.8319327396439,-7885.0551839677428,-4744.1114268822812,-3015.2042449028982,-3812.4245796706268,-7808.2420810651447,-2027.2586300179689,-591.77462497122758,-6186.1677326033259,-7516.0896234375878,-2908.6503202554454,-23894.963872031789,-12909.934328847976,-3126.8837317958232,-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout James Street - Braithwaite (Yeppoon)","Terminal Value","Road Asset Type 2",-0.2,"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45154.554091630285,-7650.5962765866389,-8931.8319327396439,-7885.0551839677428,-4744.1114268822812,-3015.2042449028982,-3812.4245796706268,-7808.2420810651447,-2027.2586300179689,-591.77462497122758,-6186.1677326033259,-7516.0896234375878,-2908.6503202554454,-23894.963872031789,-12909.934328847976,-3126.8837317958232,-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout James Street - Mary Street (Yeppoon)","Terminal Value","Road Asset Type 2",-0.2,"Roundabout",935000,-187000,"Rolling",1.25,-233750,"Crown Land",null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-233750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-56443.19261453786,-9563.2453457332977,-11164.789915924553,-9856.3189799596785,-5930.1392836028517,-3769.005306128623,-4765.5307245882832,-9760.3026013314302,-2534.0732875224612,-739.7182812140345,-7732.709665754157,-9395.1120292969845,-3635.8129003193067,-29868.70484003974,-16137.417911059969,-3908.6046647447788,-1483.3599731838797,-4908.4413178551222,-988.93437262991063,-1380.3488639349994,-1071.3155361883576,-2784.6404768264529,-14518.946667187396,-4785.3943433376953,-6842.7568414908183,-4450.0799195516402,-1969.5413284651606,-3165.8409000176466,-195.72110757287305,0,"",null,-233750.00000000003,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Park Street - Queen Street (yeppoon)","Terminal Value","Road Asset Type 2",-0.2,"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45154.554091630285,-7650.5962765866389,-8931.8319327396439,-7885.0551839677428,-4744.1114268822812,-3015.2042449028982,-3812.4245796706268,-7808.2420810651447,-2027.2586300179689,-591.77462497122758,-6186.1677326033259,-7516.0896234375878,-2908.6503202554454,-23894.963872031789,-12909.934328847976,-3126.8837317958232,-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Queen Street - Arthur Street (Yeppoon)","Terminal Value","Road Asset Type 2",-0.2,"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45154.554091630285,-7650.5962765866389,-8931.8319327396439,-7885.0551839677428,-4744.1114268822812,-3015.2042449028982,-3812.4245796706268,-7808.2420810651447,-2027.2586300179689,-591.77462497122758,-6186.1677326033259,-7516.0896234375878,-2908.6503202554454,-23894.963872031789,-12909.934328847976,-3126.8837317958232,-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Yeppoon",null,"Urban Major Collector","Roundabout Tanby Road - Park Street (Yeppoon)","Terminal Value","Road Asset Type 2",-0.2,"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-45154.554091630285,-7650.5962765866389,-8931.8319327396439,-7885.0551839677428,-4744.1114268822812,-3015.2042449028982,-3812.4245796706268,-7808.2420810651447,-2027.2586300179689,-591.77462497122758,-6186.1677326033259,{"$f":"IF(BL199=\"\",\"\",(BL199/$CE199)*$U199)","v":-7516.0896234375878},{"$f":"IF(BM199=\"\",\"\",(BM199/$CE199)*$U199)","v":-2908.6503202554454},{"$f":"IF(BN199=\"\",\"\",(BN199/$CE199)*$U199)","v":-23894.963872031789},{"$f":"IF(BO199=\"\",\"\",(BO199/$CE199)*$U199)","v":-12909.934328847976},{"$f":"IF(BP199=\"\",\"\",(BP199/$CE199)*$U199)","v":-3126.8837317958232},-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Roundabout Yeppoon Road -Scenic Highway-Appleton Drive (Yeppoon)","Terminal Value","Road Asset Type 2",-0.2,"Roundabout",935000,-187000,"Flat",1,-187000,"Crown Land",null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-187000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BA200=\"\",\"\",(BA200/$CE200)*$U200)","v":-45154.554091630285},{"$f":"IF(BB200=\"\",\"\",(BB200/$CE200)*$U200)","v":-7650.5962765866389},{"$f":"IF(BC200=\"\",\"\",(BC200/$CE200)*$U200)","v":-8931.8319327396439},{"$f":"IF(BD200=\"\",\"\",(BD200/$CE200)*$U200)","v":-7885.0551839677428},{"$f":"IF(BE200=\"\",\"\",(BE200/$CE200)*$U200)","v":-4744.1114268822812},{"$f":"IF(BF200=\"\",\"\",(BF200/$CE200)*$U200)","v":-3015.2042449028982},{"$f":"IF(BG200=\"\",\"\",(BG200/$CE200)*$U200)","v":-3812.4245796706268},{"$f":"IF(BH200=\"\",\"\",(BH200/$CE200)*$U200)","v":-7808.2420810651447},{"$f":"IF(BI200=\"\",\"\",(BI200/$CE200)*$U200)","v":-2027.2586300179689},{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":-591.77462497122758},{"$f":"IF(BK200=\"\",\"\",(BK200/$CE200)*$U200)","v":-6186.1677326033259},-7516.0896234375878,-2908.6503202554454,-23894.963872031789,-12909.934328847976,-3126.8837317958232,-1186.6879785471037,-3926.7530542840977,-791.14749810392857,-1104.2790911479995,-857.05242895068602,-2227.7123814611623,-11615.157333749918,-3828.3154746701562,-5474.2054731926546,-3560.0639356413117,-1575.6330627721284,-2532.6727200141172,-156.57688605829844,0,"",null,-186999.99999999994,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Scenic Highway 330 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-330*0.2","v":-66},"Urban Sub-Arterial 2 Lane",1275,-84150,"Flat",1,-84150,"Crown Land",null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-84150,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(V201=\"y\",BA$14,IF(AND(V201>0,V201<=1),V201*BA$14,\"\"))","v":5479.3306300748573},{"$f":"IF(W201=\"y\",BB$14,IF(AND(W201>0,W201<=1),W201*BB$14,\"\"))","v":928.37029088076008},{"$f":"IF(X201=\"y\",BC$14,IF(AND(X201>0,X201<=1),X201*BC$14,\"\"))","v":1083.8432861595347},{"$f":"IF(Y201=\"y\",BD$14,IF(AND(Y201>0,Y201<=1),Y201*BD$14,\"\"))","v":956.82097317739454},{"$f":"IF(Z201=\"y\",BE$14,IF(AND(Z201>0,Z201<=1),Z201*BE$14,\"\"))","v":575.67958707010007},{"$f":"IF(AA201=\"y\",BF$14,IF(AND(AA201>0,AA201<=1),AA201*BF$14,\"\"))","v":365.88338224982101},{"$f":"IF(AB201=\"y\",BG$14,IF(AND(AB201>0,AB201<=1),AB201*BG$14,\"\"))","v":462.62298885399798},{"$f":"IF(AC201=\"y\",BH$14,IF(AND(AC201>0,AC201<=1),AC201*BH$14,\"\"))","v":947.5},{"$f":"IF(AD201=\"y\",BI$14,IF(AND(AD201>0,AD201<=1),AD201*BI$14,\"\"))","v":246},{"$f":"IF(AE201=\"y\",BJ$14,IF(AND(AE201>0,AE201<=1),AE201*BJ$14,\"\"))","v":71.809563707039999},{"$f":"IF(AF201=\"y\",BK$14,IF(AND(AF201>0,AF201<=1),AF201*BK$14,\"\"))","v":750.66754664989605},{"$f":"IF(AG201=\"y\",BL$14,IF(AND(AG201>0,AG201<=1),AG201*BL$14,\"\"))","v":912.04842834940007},{"$f":"IF(AH201=\"y\",BM$14,IF(AND(AH201>0,AH201<=1),AH201*BM$14,\"\"))","v":352.95347529313381},{"$f":"IF(AI201=\"y\",BN$14,IF(AND(AI201>0,AI201<=1),AI201*BN$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AJ201=\"y\",BO$14,IF(AND(AJ201>0,AJ201<=1),AJ201*BO$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AK201=\"y\",BP$14,IF(AND(AK201>0,AK201<=1),AK201*BP$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-20319.549341233629,-3442.7683244639875,-4019.3243697328394,-3548.2748327854843,-2134.8501420970265,-1356.8419102063042,-1715.591060851782,-3513.7089364793151,-912.26638350808605,-266.29858123705242,-2783.7754796714967,-3382.2403305469143,-1308.8926441149504,-10752.733742414306,-5809.4704479815891,-1407.0976793081204,-534.00959034619677,-1767.0388744278441,-356.01637414676782,-496.92559101659975,-385.67359302780875,-1002.470571657523,-5226.8208001874627,-1722.7419636015702,-2463.3924629366943,-1602.0287710385903,-709.03487824745775,-1139.7027240063528,-70.45959872623429,0,"",null,-84149.999999999971,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Tanby Road 790 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-790*0.2","v":-158},"Urban Sub-Arterial 4 Lane",1275,-201450,"Flat",1,-201450,"Crown Land",null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-201450,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-48643.769635074445,-8241.7787161410615,-9622.0189457240704,-8494.3549027288864,-5110.7018553231846,-3248.1973001908495,-4107.0210244633572,-8411.6062418747242,-2183.9104332466304,-637.50266417354976,-6664.1897846681286,-8096.8783670668554,-3133.4096631842754,-25741.392898506976,-13907.520163349864,-3368.5065656164097,-1278.3865950711981,-4230.1839721151418,-852.2816229574139,-1189.6097481912541,-923.27920755142088,-2399.8537927558887,-12512.692218630593,-4124.1398522583049,-5897.2122597575417,-3835.1597852135951,-1697.3865267136111,-2728.3792483788447,-168.67600907189421,0,"",null,-201450,{"$f":"IF(DM202=U202,\"\", \"Check\")","v":""}]
[null,"Yeppoon",null,"CBD Collector","Whitman Street 450 - 0 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-450*0.2","v":-90},"CBD Collector",1275,-114750,"Flat",1,-114750,"Crown Land",null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-114750,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-27708.476374409493,-4694.6840788145282,-5480.8968678175079,-4838.5565901620239,-2911.1592846777635,-1850.2389684631421,-2339.4423557069754,-4791.421277017248,-1243.9996138746628,-363.13442895961691,-3796.0574722793135,-4612.1459052912469,-1784.853605611296,-14662.818739655871,-7922.0051563385305,-1918.7695626928914,-728.19489592663194,-2409.5984651288782,-485.47687383650162,-677.62580593172697,-525.91853594701195,-1367.0053249875314,-7127.4829093465396,-2349.1935867294142,-3359.1715403682197,-2184.5846877798958,-966.86574306471516,-1554.1400781904811,-96.081270990319496,0,"",null,-114749.99999999999,""]
[null,"Yeppoon",null,"Urban Sub-Arterial","Yeppoon Road 36550 - 35600 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-1000*0.2","v":-200},"Urban Sub-Arterial 2 Lane",1275,-255000,"Flat",1,-255000,"Crown Land",null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-255000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-61574.391943132207,-10432.631286254507,-12179.77081737224,-10752.34797813783,-6469.2428548394746,-4111.6421521403163,-5198.7607904599454,-10647.602837816106,-2764.4435863881395,-806.96539768803768,-8435.6832717318084,-10249.213122869438,-3966.3413458028799,-32584.041643679713,-17604.455902974511,-4263.9323615397589,-1618.2108798369597,-5354.6632558419515,-1078.8374974144481,-1505.8351242927265,-1168.7078576600265,-3037.7896110834031,-15838.850909658977,-5220.4301927320312,-7464.8256452627102,-4854.6326395108799,-2148.5905401438117,-3453.6446182010691,-213.51393553404333,0,"",null,-254999.99999999994,""]
[null,"Yeppoon",null,"CBD Collector","Barry Street 0 - 300 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-300*0.2","v":-60},"CBD Collector",{"$f":"IF(G205=RoadTYPE1,VLOOKUP(I205,Roadunitrates1,2,FALSE),IF(G205=ROADTYPE2,VLOOKUP(I205,Roadunitrates2,2,FALSE),0))","v":1275},{"$f":"IF(J205=\"\",\"\",(J205*H205))","v":-76500},"Flat",{"$f":"IF(L205=\"\",1,VLOOKUP(L205,Roadsitecond,2,FALSE))","v":1},-76500,"Crown Land",null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-76500,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-18472.31758293966,-3129.7893858763523,-3653.9312452116724,-3225.7043934413491,-1940.7728564518425,-1233.4926456420949,-1559.6282371379837,-3194.2808513448317,-829.33307591644189,-242.08961930641129,-2530.7049815195423,-3074.7639368608311,-1189.902403740864,-9775.2124931039143,-5281.3367708923533,-1279.1797084619277,-485.46326395108792,-1606.3989767525854,-323.65124922433438,-451.75053728781796,-350.61235729800791,-911.33688332502095,-4751.6552728976931,-1566.1290578196094,-2239.447693578813,-1456.3897918532639,-644.5771620431434,-1036.0933854603206,-64.054180660212992,0,"",null,-76499.999999999971,""]
[null,"Zilzie",null,"Urban Major Collector","Hartley Street 1460 - 770 (Zilzie)","Terminal Value","Road Asset Type 1",{"$f":"-690*0.2","v":-138},"Urban Major Collector",1020,-140760,"Flat",1,{"$f":"IF(K206=\"\",\"\",K206*M206)","v":-140760},"Crown Land",null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q206=\"\",0,Q206*10000*P206)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N206+R206)*T206,0)","v":-140760},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-33989.064352608977,-5758.8124700124881,-6723.2334911894768,-5935.2960839320822,-3571.02205587139,-2269.6264679814544,-2869.7159563338901,-5877.4767664744904,-1525.9728596862531,-445.44489952379678,-4656.4971659959583,-5657.5656438239293,-2189.42042288319,-17986.390987311202,-9717.6596584419312,-2353.690663569947,-893.25240567000174,-2955.7741172247574,-595.51829857277528,-831.22098860958511,-645.12673742833465,-1676.8598653180386,-8743.0457021317561,-2881.677466388081,-4120.5837561850167,-2679.7572170100057,-1186.0219781593839,-1906.41182924699,-117.85969241479191,0,"",null,-140759.99999999997,""]
[null,"Zilzie",null,"Rural Major Collector","Svendsen Road 4300 - 0 (Zilzie)","Terminal Value","Road Asset Type 1",{"$f":"-4300*0.2","v":-860},"Rural Major Collector",680,-584800,"Flat",1,-584800,"Crown Land",null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-584800,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-141210.60552291654,-23925.50108314367,-27932.274407840338,-24658.718029862757,-14836.130280431862,-9429.3660022417916,-11922.491412788142,-24418.502508058271,-6339.7906247834671,-1850.6406453645664,-19345.833636504947,-23504.862095113909,-9096.1428197079385,-74726.06883617214,-40372.885537488211,-9778.6182157978474,-3711.0969510927612,-12280.027733397543,-2474.1339940704675,-3453.3818850446528,-2680.2366869003272,-6966.6641747512713,-36323.764752817922,-11972.186575332125,-17119.333479802484,-11133.290853278284,-4927.434305396474,-7920.3583244077854,-489.65862549140599,0,"",null,-584799.99999999988,""]
[null,"Glenlee",null,"Rural Major Collector","Dawson Road 0 - 6470 (Glenlee)","Terminal Value","Road Asset Type 1",{"$f":"-6470*0.2","v":-1294},"Rural Major Collector",680,-879920,"Flat",1,-879920,"Crown Land",null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-879920,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-212472.70179843486,-35999.533025102217,-42028.329167145814,-37102.768756560945,-22323.200677766079,-14187.906519652184,-17939.190567613787,-36741.328192357447,-9539.1733354300068,-2784.5685989555218,-29108.731076322558,-35366.618082648136,-13686.521870583805,-112436.66636512414,-60747.109169197385,-14713.409268886528,-5583.906342690736,-18477.158008158629,-3722.708591078122,-5196.1350688927687,-4032.8212474988645,-10482.399351311797,-54654.594872263246,-18013.964451720662,-25758.625026586527,-16751.71902807221,-7414.0697571895789,-11917.376362539155,-736.76542021613875,0,"",null,-879920,""]
[null,"Glenlee",null,"Rural Major Collector","Belmont Road 0 - 5850 (Glenlee)","Terminal Value","Road Asset Type 1",{"$f":"-5850*0.2","v":-1170},"Rural Major Collector",680,-795600,"Flat",1,-795600,"Crown Land",null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-795600,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-192112.1028625725,-32549.809613114063,-38000.884950201391,-33547.325691790029,-20184.03770709916,-12828.323514677786,-16220.133666235031,-33220.520853986251,-8625.063989530996,-2517.7320407866773,-26319.331807803243,-31977.544943352645,-12374.984998904985,-101662.2099282807,-54925.902417280478,-13303.468968004048,-5048.8179450913149,-16706.54935822689,-3365.9729919330775,-4698.2055877933071,-3646.3685158992826,-9477.903586580218,-49417.214838136009,-16287.742201323937,-23290.256013219656,-15146.453835273946,-6703.6024852486917,-10775.371208787335,-666.16347886621509,0,"",null,-795600,""]
[null,"Coowonga",null,"Rural Major Collector","Coowonga Road 0 - 5390 (Coowonga)","Terminal Value","Road Asset Type 1",{"$f":"-5390*0.2","v":-1078},"Rural Major Collector",680,-733040,"Flat",1,-733040,"Crown Land",null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-733040,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-177005.85203919071,-29990.337404219623,-35012.781176339398,-30909.416321153552,-18596.916793378543,-11819.600640019362,-14944.704352308858,-30608.308957775367,-7946.8538296704382,-2319.7565298872123,-24249.777511805038,-29463.071323875345,-11401.909255401346,-93668.258378364626,-50606.942569084065,-12257.384228639627,-4651.8168759046466,-15392.871972793664,-3101.2981925673998,-4328.7740373001579,-3359.6455214866892,-8732.6325353277571,-45531.416748299671,-15006.996660707013,-21458.885454915206,-13955.450627713943,-6176.4816060667436,-9928.0770624553406,-613.78139334852983,0,{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG210:DJ210)","v":-733039.99999999988},""]
[null,"Coowonga",null,"Rural Major Collector","Coowonga Road 5390 - 9250 (Coowonga)","Terminal Value","Road Asset Type 1",{"$f":"-3860*0.2","v":-772},"Rural Major Collector",680,-524960,"Flat",1,-524960,"Crown Land",null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-524960,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-126761.14821359483,-21477.310274635947,-25074.088189363654,-22135.500370993082,-13318.014623829531,-8464.5006438728633,-10702.515547293542,-21919.865042117424,-5691.0678631777164,-1661.2727653737734,-17366.259962071883,-21099.713415613882,-8165.3747172261956,-67079.680397121978,-36241.706552256859,-8778.015421623184,-3331.3567979576878,-11023.466756026632,-2220.9667946772101,-3100.0125758772933,-2405.979909636108,-6253.7962126836992,-32606.91440601795,-10747.125623437674,-15367.587728380833,-9994.0703938730639,-4423.2317253093934,-7109.9030540032672,-439.55402195275053,0,"",null,-524959.99999999988,""]
[null,"Yeppoon","T-94 (part)","Rail Trail","Rail Trail 0 - 2385 (Yeppoon)","Terminal Value","Road Asset Type 1",{"$f":"-2385*0.2","v":-477},"Rail Trail",153,-72981,"Flat",1,-72981,"Crown Land",null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},-72981,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-17622.59097412444,-2985.8190741260401,-3485.850407931935,-3077.3219913430471,-1851.4973050550577,-1176.7519839425584,-1487.8853382296365,-3047.3439321829696,-791.18375442428555,-230.95349681831638,-2414.2925523696435,-2933.3247957652329,-1135.1668931687843,-9325.5527184211351,-5038.3952794313054,-1220.3374418726789,-463.13195380933786,-1532.5046238219666,-308.76329176001502,{"$f":"IF(BT212=\"\",\"\",(BT212/$CE212)*$U212)","v":-430.97001257257836},{"$f":"IF(BU212=\"\",\"\",(BU212/$CE212)*$U212)","v":-334.48418886229956},{"$f":"IF(BV212=\"\",\"\",(BV212/$CE212)*$U212)","v":-869.41538669207},{"$f":"IF(BW212=\"\",\"\",(BW212/$CE212)*$U212)","v":-4533.0791303443993},{"$f":"IF(BX212=\"\",\"\",(BX212/$CE212)*$U212)","v":-1494.0871211599074},-2136.4330996741878,-1389.3958614280139,-614.92661258915882,-988.43308972914599,-61.107688349843194,0,"",null,{"$f":"SUM(CG212:DJ212)","v":-72981},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G213=RoadTYPE1,VLOOKUP(I213,Roadunitrates1,2,FALSE),IF(G213=ROADTYPE2,VLOOKUP(I213,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"IF(J213=\"\",\"\",(J213*H213))","v":0},null,{"$f":"IF(L213=\"\",1,VLOOKUP(L213,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K213=\"\",\"\",K213*M213)","v":0},null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q213=\"\",0,Q213*10000*P213)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N213+R213)*T213,0)","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,{"$f":"IF(V213=\"y\",BA$14,IF(AND(V213>0,V213<=1),V213*BA$14,\"\"))","v":""},"","","","","","",{"$f":"IF(AC213=\"y\",BH$14,IF(AND(AC213>0,AC213<=1),AC213*BH$14,\"\"))","v":""},"","","","","","","","",{"$f":"IF(AL213=\"y\",BQ$14,IF(AND(AL213>0,AL213<=1),AL213*BQ$14,\"\"))","v":""},"",{"$f":"IF(AN213=\"y\",BS$14,IF(AND(AN213>0,AN213<=1),AN213*BS$14,\"\"))","v":""},"","","","","",{"$f":"IF(AT213=\"y\",BY$14,IF(AND(AT213>0,AT213<=1),AT213*BY$14,\"\"))","v":""},"","",{"$f":"IF(AW213=\"y\",CB$14,IF(AND(AW213>0,AW213<=1),AW213*CB$14,\"\"))","v":""},"","",{"$f":"SUM(BA213:CD213)","v":0},null,{"$f":"IF(BA213=\"\",\"\",(BA213/$CE213)*$U213)","v":""},"","","","","","","","",{"$f":"IF(BJ213=\"\",\"\",(BJ213/$CE213)*$U213)","v":""},"","","","","","","",{"$f":"IF(BR213=\"\",\"\",(BR213/$CE213)*$U213)","v":""},"","","","","","","","",{"$f":"IF(CA213=\"\",\"\",(CA213/$CE213)*$U213)","v":""},"","","",{"$f":"IF(SUM(CG213:DJ213)=U213,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS222=\"y\",BX$14,IF(AND(AS222>0,AS222<=1),AS222*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AB227=\"y\",BG$14,IF(AND(AB227>0,AB227<=1),AB227*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD227=\"\",\"\",(BD227/$CE227)*$U227)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V228=\"y\",BA$14,IF(AND(V228>0,V228<=1),V228*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA228=\"\",\"\",(BA228/$CE228)*$U228)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AH232=\"y\",BM$14,IF(AND(AH232>0,AH232<=1),AH232*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU235=\"\",\"\",(BU235/$CE235)*$U235)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT237=\"\",\"\",(BT237/$CE237)*$U237)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ249=\"\",\"\",(BQ249/$CE249)*$U249)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ255=\"y\",BO$14,IF(AND(AJ255>0,AJ255<=1),AJ255*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN261=\"\",\"\",(BN261/$CE261)*$U261)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA262=\"\",\"\",(BA262/$CE262)*$U262)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD264=\"\",\"\",(CD264/$CE264)*$U264)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G269=RoadTYPE1,VLOOKUP(I269,Roadunitrates1,2,FALSE),IF(G269=ROADTYPE2,VLOOKUP(I269,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"IF(J269=\"\",\"\",(J269*H269))","v":0},null,{"$f":"IF(L269=\"\",1,VLOOKUP(L269,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AI269=\"y\",BN$14,IF(AND(AI269>0,AI269<=1),AI269*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K270=\"\",\"\",K270*M270)","v":0},null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q270=\"\",0,Q270*10000*P270)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N270+R270)*T270,0)","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,"","","",{"$f":"IF(Y270=\"y\",BD$14,IF(AND(Y270>0,Y270<=1),Y270*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V271=\"y\",BA$14,IF(AND(V271>0,V271<=1),V271*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA272:CD272)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG272:DJ272)=U272,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX273=\"\",\"\",(BX273/$CE273)*$U273)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI281=\"\",\"\",(BI281/$CE281)*$U281)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA282=\"\",\"\",(BA282/$CE282)*$U282)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM283=\"y\",BR$14,IF(AND(AM283>0,AM283<=1),AM283*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AD295=\"y\",BI$14,IF(AND(AD295>0,AD295<=1),AD295*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV303=\"y\",CA$14,IF(AND(AV303>0,AV303<=1),AV303*CA$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BH313=\"\",\"\",(BH313/$CE313)*$U313)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA314=\"\",\"\",(BA314/$CE314)*$U314)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA315=\"\",\"\",(CA315/$CE315)*$U315)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM316=\"y\",BR$14,IF(AND(AM316>0,AM316<=1),AM316*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z318=\"y\",BE$14,IF(AND(Z318>0,Z318<=1),Z318*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V319=\"y\",BA$14,IF(AND(V319>0,V319<=1),V319*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR321=\"\",\"\",(BR321/$CE321)*$U321)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN327=\"\",\"\",(BN327/$CE327)*$U327)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G333=RoadTYPE1,VLOOKUP(I333,Roadunitrates1,2,FALSE),IF(G333=ROADTYPE2,VLOOKUP(I333,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"IF(J333=\"\",\"\",(J333*H333))","v":0},null,{"$f":"IF(L333=\"\",1,VLOOKUP(L333,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AE333=\"y\",BJ$14,IF(AND(AE333>0,AE333<=1),AE333*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K334=\"\",\"\",K334*M334)","v":0},null,null,{"$f":"IF(O334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q334=\"\",0,Q334*10000*P334)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N334+R334)*T334,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA336:CD336)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG336:DJ336)=U336,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP344=\"y\",BU$14,IF(AND(AP344>0,AP344<=1),AP344*BU$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU349=\"\",\"\",(BU349/$CE349)*$U349)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD350=\"\",\"\",(BD350/$CE350)*$U350)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA351=\"\",\"\",(BA351/$CE351)*$U351)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ359=\"y\",BO$14,IF(AND(AJ359>0,AJ359<=1),AJ359*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA366=\"y\",BF$14,IF(AND(AA366>0,AA366<=1),AA366*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY366=\"y\",CD$14,IF(AND(AY366>0,AY366<=1),AY366*CD$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BP373=\"\",\"\",(BP373/$CE373)*$U373)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y379=\"y\",BD$14,IF(AND(Y379>0,Y379<=1),Y379*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V380=\"y\",BA$14,IF(AND(V380>0,V380<=1),V380*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BG384=\"\",\"\",(BG384/$CE384)*$U384)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ386=\"\",\"\",(BZ386/$CE386)*$U386)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS388=\"y\",BX$14,IF(AND(AS388>0,AS388<=1),AS388*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ389=\"y\",BV$14,IF(AND(AQ389>0,AQ389<=1),AQ389*BV$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO392=\"y\",BT$14,IF(AND(AO392>0,AO392<=1),AO392*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G397=RoadTYPE1,VLOOKUP(I397,Roadunitrates1,2,FALSE),IF(G397=ROADTYPE2,VLOOKUP(I397,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"IF(J397=\"\",\"\",(J397*H397))","v":0},null,{"$f":"IF(L397=\"\",1,VLOOKUP(L397,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K398=\"\",\"\",K398*M398)","v":0},null,null,{"$f":"IF(O398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q398=\"\",0,Q398*10000*P398)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N398+R398)*T398,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B28,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B29,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B30,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B31,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B32,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B33,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B34,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B35,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B36,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B37,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B38,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B39,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B40,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B41,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B42,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B43,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Assets - Parks","index":8,"n_rows":434,"n_cols":117,"rows_kept":434,"cut":false,"hidden":true,"merged":[[1,1,1,16],[2,1,2,16],[7,1,7,2],[9,20,9,49],[10,1,10,5],[10,6,10,7],[10,13,10,16],[10,17,10,19],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,20,11,20],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,38,11,38],[10,39,11,39],[10,40,11,40],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,51,11,51],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,44,11,44],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,75,11,75],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,81,11,81],[10,83,11,83],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,112,11,112],[10,113,11,113],[4,1,4,16],[10,8,10,12],[10,106,11,106],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,100,11,100],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,94,11,94],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,88,11,88],[10,89,11,89]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Parks and Land for Community Facilities - Open Network"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS - OPEN NETWORK"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Parks & Comm'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Parks & Comm'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Parks & Comm'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Parks & Comm'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Parks & Comm'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Parks & Comm'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Parks & Comm'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Parks & Comm'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Parks & Comm'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Parks & Comm'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Parks & Comm'!$C37","v":"Coral Sea"},null,{"$f":"U11","v":"Yeppoon"},{"$f":"V11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"U11","v":"Yeppoon"},{"$f":"V11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"U13+1","v":2},{"$f":"V13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(U11,Parkscatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"U14","v":5479.3306300748573},{"$f":"V14","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CF15:CF399)","v":14122874.558025118},2392857.4577232893,2793586.2616086951,2466188.571374319,1483803.6144746486,943057.73081439035,1192402.298810431,2442163.9333609585,634060.50407049712,185087.83805352947,1934831.8821877914,2350788.1553492895,909731.13194226963,7473566.8222620953,4037807.1879234328,977987.43869928631,371157.36823638866,1228160.5238191399,247445.18238279401,345382.55099775066,268058.0992818363,696755.91194835969,3632843.0940409061,1197372.4534539182,1712153.2646711404,1113472.1047091654,492806.72885954415,792137.57816560124,48972.152753412374,0,0]
[null,"Barmaryee",null,"Region Sport","SP239039/14","Barmayee Multisport Development","District Sporting - playing fields",1,{"$f":"IFERROR(VLOOKUP($G15,Parksunitrate1,2,FALSE),0)","v":3000000},{"$f":"I15*H15","v":3000000},"nominal",{"$f":"IF(K15=\"\",1,VLOOKUP(K15,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J15=\"\",\"\",J15*L15)","v":3000000},"Rural Grazing unFlooded m2",63.22,{"$f":"IF(N15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N15,Landcost2,2,FALSE),\"Error\")))","v":0.7},{"$f":"IF(P15=\"\",0,P15*10000*O15)","v":442540},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q15+M15)*S15,0)","v":3442540},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U15=\"y\",AZ$14,IF(AND(U15>0,U15<=1),U15*AZ$14,\"\"))","v":5479.3306300748573},{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(AZ15:CC15)","v":22691.727300523195},null,{"$f":"IF(AZ15=\"\",\"\",(AZ15/$CD15)*$T15)","v":831263.94996043271},140842.15885561801,164428.81658681034,145158.38434768081,87335.793323525824,55507.814017369114,70184.086163097963,143744.30852272728,37320.422054449511,10894.159451595988,113883.04741281419,138365.98487844295,53546.230339530382,439889.67341189476,237662.91617343482,57563.755732921891,{"$f":"IF(BP15=\"\",\"\",(BP15/$CD15)*$T15)","v":21846.100714799715},72288.79390104374,14564.475444506406,20329.01038738307,15777.739405133127,41010.63626564337,213826.97180602909,70476.626492893047,100776.31716408899,65538.302144399146,29006.309325751674,46624.744093889836,2882.4716220916293,0,{"$f":"IF(SUM(CF15:DI15)=T15,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CF15:DI15)","v":3442539.9999999995},{"$f":"IF(DL15=T15,\"\",\"Check\")","v":""}]
[null,"Barmaryee",null,"District Sport","CP900372/117","Racecourse Road (Barmaryee)","Regional Sporting",1,0,0,"nominal",1,{"$f":"IF(J16=\"\",\"\",J16*L16)","v":0},"Crown Land",5.57,{"$f":"IF(N16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P16=\"\",0,P16*10000*O16)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q16+M16)*S16,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U16=\"y\",AZ$14,IF(AND(U16>0,U16<=1),U16*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(AZ16:CC16)","v":22691.727300523195},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CF16:DI16)=T16,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CF16:DI16)","v":0},{"$f":"IF(DL16=T16,\"\",\"Check\")","v":""}]
[null,"Causeway lake",null,"Region Recreation","SP107101/1","Causeway Esplanade","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.69389999999999996,{"$f":"IF(N17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(AZ17:CC17)","v":22691.727300523195},null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,{"$f":"IF(SUM(CF17:DI17)=T17,\"\",\"ERROR\")","v":""},null,109999.99999999994,""]
[null,"Causeway lake",null,"Region Recreation","LN842908/70","Scenic Highway (Causeway East)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.53400000000000003,{"$f":"IF(N18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Causeway lake",null,"District Sport","LN1518/41","Resada Esplanade (Causeway Lake)",null,1,0,0,"nominal",1,0,"Crown Land",2.117,{"$f":"IF(N19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Cawarral",null,"District Recreation","SP167135/7","Palm Creek Park (Cawarral)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",9.08,{"$f":"IF(N20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Cawarral",null,"District Sport","LN1208/71","Cawarral Recreation Reserve","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",4.8559999999999999,{"$f":"IF(N21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Cooee bay",null,"Region Recreation","SP251132/19, 18, 10 & 11","Daniel Park (Cooee Bay)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.79679999999999995,{"$f":"IF(N22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,{"$f":"IF(AS22=\"y\",BX$14,IF(AND(AS22>0,AS22<=1),AS22*BX$14,\"\"))","v":664.27367799315107},432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Cooee bay",null,"District Sport","RP844401/1","Cooee Bay Pool","District Sporting - playing fields",1,3000000,3000000,"nominal",1,3000000,"Crown Land",0.36059999999999998,{"$f":"IF(N23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3000000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AK23=\"y\",BP$14,IF(AND(AK23>0,AK23<=1),AK23*BP$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,724404.61109567306,122736.83866181773,143291.42138084988,126498.21150750389,76108.7394686997,48372.260613415485,61161.891652469953,125265.91573901301,32522.865722213406,9493.7105610357376,99243.332608609504,120578.97791611103,46662.839362386825,383341.66639623191,207111.2459173472,50163.910135761871,19037.775056905408,62996.038304022957,12692.205851934683,17715.707344620314,13749.504207765018,35738.701306863564,186339.42246657622,61416.825796847428,87821.478179561294,57113.325170716234,25277.535766397781,40631.113155306695,2511.9286533416862,0,"",null,3000000.0000000005,""]
[null,"Cooee bay",null,"Region Recreation","LN2401/112","Wreck Point (Cooee Bay)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.1246,{"$f":"IF(N24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Cooee bay",null,"District Sport","LN1836/81","PCYC, Cooee Bay","District Comm Facility - amenities, storage, meeting room",1,164000,164000,"nominal",1,164000,"Crown Land",4.7530000000000001,{"$f":"IF(N25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,39600.78540656346,6709.6138468460358,7833.2643688197941,6915.2355624102129,4160.6110909555837,2644.350246866713,3343.5167436683573,6847.8700603993784,1777.9166594809997,518.98951066995357,5425.3021826039867,6591.6507927474031,2550.9018851438132,20956.011096327347,11322.081443481648,2742.2937540883154,1040.7317031108291,3443.7834272865884,693.84058657242929,968.45866817257706,751.63956335782098,1953.715671441875,10186.555094839499,3357.4531435609924,4800.907473816018,3122.1951093324874,1381.8386218964122,2221.167519156766,137.31876638267883,0,"",null,163999.99999999988,""]
[null,"Cooee bay",null,"District Sport","RP844401/2","Capricorn Coast Tennis Brian Dorey Park/Cooee Bay Sports","District Sporting - playing fields",1,3000000,3000000,"nominal",1,3000000,"Crown Land",0.31469999999999998,{"$f":"IF(N26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3000000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,724404.61109567306,122736.83866181773,143291.42138084988,126498.21150750389,76108.7394686997,48372.260613415485,61161.891652469953,125265.91573901301,32522.865722213406,9493.7105610357376,99243.332608609504,120578.97791611103,46662.839362386825,383341.66639623191,207111.2459173472,50163.910135761871,19037.775056905408,62996.038304022957,12692.205851934683,17715.707344620314,13749.504207765018,35738.701306863564,186339.42246657622,61416.825796847428,87821.478179561294,57113.325170716234,25277.535766397781,40631.113155306695,2511.9286533416862,0,"",null,3000000.0000000005,""]
[null,"Kinka Beach",null,"Region Recreation","LN1996/86, 87","Kinka Wetlands Reserve",null,1,0,0,"nominal",1,0,"Crown Land",28.9,{"$f":"IF(N27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Emu Park",null,"District Recreation and Sport","SP251104/100       ","Bell Park Bushland,  Bell Park,  Indoor Bowling Building, Victory Tennis Court, Don Ireland Swimming Complex (Emu Park)","District Sporting - playing fields",0.5,3000000,1500000,"nominal",1,1500000,"Crown Land",9.1212999999999997,{"$f":"IF(N28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1500000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,362202.30554783653,61368.419330908866,71645.710690424938,63249.105753751945,38054.36973434985,24186.130306707742,30580.945826234976,62632.957869506507,16261.432861106703,4746.8552805178688,49621.666304304752,60289.488958055517,23331.419681193413,191670.83319811596,103555.6229586736,25081.955067880936,9518.8875284527039,31498.019152011479,6346.1029259673414,8857.853672310157,6874.7521038825089,17869.350653431782,93169.711233288108,30708.412898423714,43910.739089780647,28556.662585358117,12638.767883198891,20315.556577653348,1255.9643266708431,0,"",null,1500000.0000000002,""]
[null,"Emu Park",null,"Region Recreation","LN1169/9","Bell Park (Emu Park)","Regional Park - paths, seating, shade, BBQ, play equipment",0.5,4250000,2125000,"nominal",1,2125000,"Crown Land",0.80940000000000001,{"$f":"IF(N29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2125000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,513119.93285943504,86938.594052120898,101498.09014476868,89602.899817815254,53910.357123662288,34263.684601169298,43323.006587166215,88730.023648467555,23037.029886567831,6724.7116474003133,70297.360597765073,85410.10935724531,33052.844548357338,271533.68036399764,146703.79919145425,{"$f":"IF(BO29=\"\",\"\",(BO29/$CD29)*$T29)","v":35532.769679497993},13485.090665307998,44622.193798682929,8990.312478453734,12548.626035772722,9739.2321471668874,25314.913425695027,131990.42424715814,43503.584939433596,62206.880377189256,40455.271995923998,17904.921167865097,28780.371818342242,1779.2827961170276,0,"",null,2124999.9999999991,""]
[null,"Emu Park",null,"District Sport","LN813152/1","Nicholson Street Oval  Bicential Park (Emu Park)","District Sporting - playing fields",1,3000000,3000000,"nominal",1,3000000,"Crown Land",9.8699999999999992,{"$f":"IF(N30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3000000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(AZ30=\"\",\"\",(AZ30/$CD30)*$T30)","v":724404.61109567306},122736.83866181773,143291.42138084988,126498.21150750389,76108.7394686997,48372.260613415485,61161.891652469953,125265.91573901301,32522.865722213406,9493.7105610357376,99243.332608609504,120578.97791611103,46662.839362386825,383341.66639623191,207111.2459173472,50163.910135761871,19037.775056905408,62996.038304022957,12692.205851934683,17715.707344620314,13749.504207765018,35738.701306863564,186339.42246657622,61416.825796847428,87821.478179561294,57113.325170716234,25277.535766397781,40631.113155306695,2511.9286533416862,0,"",null,3000000.0000000005,""]
[null,"Emu Park",null,"Region Recreation","SP113132/83","Peace Park Kele Park (Emu Park) Singing Ship","Regional Park - paths, seating, shade, BBQ, play equipment",1,4250000,4250000,"nominal",1,4250000,"Crown Land",1.105,{"$f":"IF(N31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4250000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U31=\"y\",AZ$14,IF(AND(U31>0,U31<=1),U31*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1026239.8657188701,173877.1881042418,202996.18028953735,179205.79963563051,107820.71424732458,68527.369202338596,86646.013174332431,177460.04729693511,46074.059773135661,13449.423294800627,140594.72119553015,170820.21871449062,66105.689096714676,543067.36072799528,293407.5983829085,71065.539358995986,26970.181330615997,89244.387597365858,17980.624956907468,25097.252071545445,19478.464294333775,50629.826851390055,263980.84849431628,87007.169878867193,124413.76075437851,80910.543991847997,35809.842335730194,57560.743636684485,3558.5655922340552,0,"",null,4249999.9999999981,""]
[null,"Emu Park",null,"Region Recreation","SP107103/1","Kerr Park (Emu Park)","Regional Park - paths, seating, shade, BBQ, play equipment",1,4250000,4250000,"nominal",1,4250000,"Crown Land",1.9890000000000001,{"$f":"IF(N32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4250000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1026239.8657188701,173877.1881042418,202996.18028953735,179205.79963563051,107820.71424732458,68527.369202338596,86646.013174332431,177460.04729693511,46074.059773135661,13449.423294800627,140594.72119553015,170820.21871449062,66105.689096714676,543067.36072799528,293407.5983829085,71065.539358995986,26970.181330615997,89244.387597365858,17980.624956907468,25097.252071545445,19478.464294333775,50629.826851390055,263980.84849431628,87007.169878867193,124413.76075437851,80910.543991847997,35809.842335730194,57560.743636684485,3558.5655922340552,0,"",null,4249999.9999999981,""]
[null,"Emu Park",null,"District Sport","SP183053/48","Emu Park Airstrip","Regional Comm Facility - amenities, storage, meeting room",1,164000,164000,"nominal",1,164000,"Crown Land",17.41,{"$f":"IF(N33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,39600.78540656346,6709.6138468460358,7833.2643688197941,6915.2355624102129,4160.6110909555837,2644.350246866713,3343.5167436683573,6847.8700603993784,1777.9166594809997,518.98951066995357,5425.3021826039867,6591.6507927474031,2550.9018851438132,20956.011096327347,11322.081443481648,2742.2937540883154,1040.7317031108291,3443.7834272865884,693.84058657242929,968.45866817257706,751.63956335782098,1953.715671441875,10186.555094839499,3357.4531435609924,4800.907473816018,3122.1951093324874,1381.8386218964122,2221.167519156766,137.31876638267883,0,"",null,163999.99999999988,""]
[null,"Emu Park",null,"District Sport","CP906603/151","Emu Park Golf Club","District Sporting - playing fields",1,3000000,3000000,"nominal",1,3000000,"Crown Land",60.7,{"$f":"IF(N34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3000000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,724404.61109567306,122736.83866181773,143291.42138084988,126498.21150750389,76108.7394686997,48372.260613415485,61161.891652469953,125265.91573901301,32522.865722213406,9493.7105610357376,99243.332608609504,120578.97791611103,46662.839362386825,383341.66639623191,207111.2459173472,50163.910135761871,19037.775056905408,62996.038304022957,12692.205851934683,17715.707344620314,13749.504207765018,35738.701306863564,186339.42246657622,61416.825796847428,87821.478179561294,57113.325170716234,25277.535766397781,40631.113155306695,2511.9286533416862,0,"",null,3000000.0000000005,""]
[null,"Emu Park",null,"District Sport","CP848762/111","Hartley Park (Emu Park)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",82.3,{"$f":"IF(N35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Emu Park",null,"Region Recreation","Road","Centenary of Anzac Project (Emu Park)","Regional Park - paths, seating, shade, BBQ, play equipment",1,4250000,4250000,"nominal",1,4250000,"Crown Land",2,{"$f":"IF(N36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4250000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1026239.8657188701,173877.1881042418,202996.18028953735,179205.79963563051,107820.71424732458,68527.369202338596,86646.013174332431,177460.04729693511,46074.059773135661,13449.423294800627,140594.72119553015,170820.21871449062,66105.689096714676,543067.36072799528,293407.5983829085,71065.539358995986,26970.181330615997,89244.387597365858,17980.624956907468,25097.252071545445,19478.464294333775,50629.826851390055,263980.84849431628,87007.169878867193,124413.76075437851,80910.543991847997,35809.842335730194,57560.743636684485,3558.5655922340552,0,"",null,4249999.9999999981,""]
[null,"Keppel Sands",null,"District Sport","CP861679/42","Pumkin Creek Boat Ramp (Park)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.23599999999999999,{"$f":"IF(N37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Keppel Sands",null,"District Recreation","SP207050/50","Beryl Hick Park (Keppel Sands)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",52.97,{"$f":"IF(N38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Lammermoor",null,"District Recreation","LN2328/131","Native Gardens (Lammermoor)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",5.92,{"$f":"IF(N39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Lammermoor",null,"District Recreation","LN2328/123","Lioness Park (Lammermoor)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",8.15,{"$f":"IF(N40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Marlborough",null,"District Sport","RP602167/11","Marlborough Swimming Pool ","District Comm Facility - amenities, storage, meeting room",1,164000,164000,"nominal",1,164000,"Rural Grazing unFlooded m2",0.1012,{"$f":"IF(N41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N41,Landcost2,2,FALSE),\"Error\")))","v":0.7},708.4,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164708.4,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,39771.841482063515,6738.5961056820461,7867.1002497885247,6945.1060067541848,4178.5829013021257,2655.7725500062274,3357.9591050172271,6877.4495186358836,1785.5963921735381,521.23129219043278,5448.736841543966,6620.1235087326604,2561.9205369452511,21046.530841819043,11370.98731235093,2754.1391254017067,1045.2271563942663,3458.6588917981117,696.83763944759949,972.64193720022013,754.88627961808118,1962.1547701104689,10230.55604379794,3371.9557033591545,4821.6450521968181,3135.681469182799,1387.8074906753841,2230.7618793431725,137.91191646868791,0,"",null,164708.39999999997,""]
[null,"Marlborough",null,"District Recreation","RP602167/12 RP602167/13 RP602167/14 & 15 ","Lions Park (Marlborough) with Roman Catholic Diocese of Rockhampton on 3 Lots","District Comm Facility - amenities, storage, meeting room",1,164000,164000,"nominal",1,164000,"Residential Zoned, unDeveloped m2",0.1012,{"$f":"IF(N42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N42,Landcost2,2,FALSE),\"Error\")))","v":72},72864,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},236864,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,57195.124600855168,9690.6461842642657,11313.526411317876,9987.6241235044672,6009.1401551713625,3819.215712645348,4829.0167681235471,9890.3286218685262,2567.8320221421186,749.57275277638962,7835.7242450018939,9520.2730083739079,3684.2489275774642,30266.613489759027,16352.399384322176,3960.6748034656998,1503.1211836929476,4973.8312056146979,1002.1088823042188,1398.7377681587152,1085.5875215560177,2821.7372487829775,14712.366987707703,4849.1450085148226,6933.9155358412027,4509.3635510788436,1995.7794105906814,3208.0159954728551,198.3284895150417,0,"",null,236863.99999999988,""]
[null,"Nerimbera",null,"Region Facility","LN1438/188","St Christophers Chapel (Nerimbera)","District Comm Facility - amenities, storage, meeting room",1,164000,164000,"nominal",1,164000,"Crown Land",0.43169999999999997,{"$f":"IF(N43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,39600.78540656346,6709.6138468460358,7833.2643688197941,6915.2355624102129,4160.6110909555837,2644.350246866713,3343.5167436683573,6847.8700603993784,1777.9166594809997,518.98951066995357,5425.3021826039867,6591.6507927474031,2550.9018851438132,20956.011096327347,11322.081443481648,2742.2937540883154,1040.7317031108291,3443.7834272865884,693.84058657242929,968.45866817257706,751.63956335782098,1953.715671441875,10186.555094839499,3357.4531435609924,4800.907473816018,3122.1951093324874,1381.8386218964122,2221.167519156766,137.31876638267883,0,"",null,163999.99999999988,""]
[null,"The Caves",null,"District Sport","CP858385/170","The Caves Showgrounds","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",11.53,{"$f":"IF(N44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"The Caves",null,"District Recreation","LN906/131 LN1758/169","The Caves Bicential Park","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.80789999999999995,{"$f":"IF(N45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,{"$f":"IF(AJ45=\"y\",BO$14,IF(AND(AJ45>0,AJ45<=1),AJ45*BO$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,{"$f":"IF(CC45=\"\",\"\",(CC45/$CD45)*$T45)","v":0},"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Recreation","SP104438/2","Merv Anderson Park (Yeppoon)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",4.7389999999999999,{"$f":"IF(N46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U46=\"y\",AZ$14,IF(AND(U46>0,U46<=1),U46*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(AZ46=\"\",\"\",(AZ46/$CD46)*$T46)","v":26561.502406841344},4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,{"$f":"IF(BP46=\"\",\"\",(BP46/$CD46)*$T46)","v":698.05175208653168},2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Recreation","LN2594/114","Appleton Park (Yeppoon)","District Park - paths, seating, shade, BBQ, play equipment",0.5,110000,55000,"nominal",1,55000,"Crown Land",0.75780000000000003,{"$f":"IF(N47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,13280.751203420672,2250.1753754666584,2627.009391982248,2319.1338776375715,1395.3268902594946,886.82477791261715,1121.3013469619491,2296.5417885485722,596.25253824057916,174.05136028565516,1819.4610978245075,2210.6145951287021,855.48538831042515,7027.9305505975854,3797.0395084846987,919.6716858223009,349.02587604326584,1154.9273689070876,232.69044061880251,324.78796798470574,252.07424380902532,655.20952395916538,3416.2227452205639,1125.9751396088695,1610.0604332919572,1047.0776281297976,463.42148905062601,744.90374118062277,46.052025311264245,0,"",null,54999.999999999971,""]
[null,"Yeppoon",null,"District Recreation","LN2675/43","Appleton Park (Yeppoon)","District Park - paths, seating, shade, BBQ, play equipment",0.5,110000,55000,"nominal",1,55000,"Crown Land",0.377,{"$f":"IF(N48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,13280.751203420672,2250.1753754666584,2627.009391982248,2319.1338776375715,1395.3268902594946,886.82477791261715,1121.3013469619491,2296.5417885485722,596.25253824057916,174.05136028565516,1819.4610978245075,2210.6145951287021,855.48538831042515,7027.9305505975854,3797.0395084846987,919.6716858223009,349.02587604326584,1154.9273689070876,232.69044061880251,324.78796798470574,252.07424380902532,655.20952395916538,3416.2227452205639,1125.9751396088695,1610.0604332919572,1047.0776281297976,463.42148905062601,744.90374118062277,46.052025311264245,0,"",null,54999.999999999971,""]
[null,"Yeppoon",null,"Region Recreation","LN2298/35","Hospital Site-not Council owned at this stage (Yeppoon)","Regional Park - paths, seating, shade, BBQ, play equipment",1,4250000,4250000,"nominal",1,4250000,"Crown Land",0.87309999999999999,{"$f":"IF(N49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4250000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1026239.8657188701,173877.1881042418,202996.18028953735,179205.79963563051,107820.71424732458,68527.369202338596,86646.013174332431,177460.04729693511,46074.059773135661,13449.423294800627,140594.72119553015,170820.21871449062,66105.689096714676,543067.36072799528,293407.5983829085,71065.539358995986,26970.181330615997,89244.387597365858,17980.624956907468,25097.252071545445,19478.464294333775,50629.826851390055,263980.84849431628,87007.169878867193,124413.76075437851,80910.543991847997,35809.842335730194,57560.743636684485,3558.5655922340552,0,"",null,4249999.9999999981,""]
[null,"Yeppoon",null,"Region Recreation","SP234671/64& 65","Yeppoon Main Beach","Yeppoon Foreshore - paths, seating, shade, BBQ, play equipment",1,12750000,12750000,"nominal",1,12750000,"Crown Land",3.0169999999999999,{"$f":"IF(N50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12750000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,3078719.5971566103,521631.56431272539,608988.54086861201,537617.39890689158,323462.14274197374,205582.10760701579,259938.03952299728,532380.14189080533,138222.17931940698,40348.269884401881,421784.16358659038,512460.65614347189,198317.06729014401,1629202.0821839857,880222.79514872562,213196.61807698794,80910.543991847982,267733.1627920976,53941.8748707224,75291.756214636334,58435.392883001325,151889.48055417015,791942.54548294889,261021.50963660155,373241.28226313554,242731.63197554398,107429.52700719057,172682.23091005345,10675.696776702165,0,"",null,12749999.999999996,""]
[null,"Yeppoon",null,"District Sport","SP258289/81","Apex Park (Yeppoon)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",4.8879999999999999,{"$f":"IF(N51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Sport","SP201927/1   SP258289/81","Capricorn Coast Basketball (Yeppoon)","District Sporting - playing fields",1,3000000,3000000,"nominal",1,3000000,"Residential Zoned, unDeveloped m2",0.42,{"$f":"IF(N52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N52,Landcost2,2,FALSE),\"Error\")))","v":72},302400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3302400,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,797424.59589411691,135108.71199892895,157735.19665603957,139249.23122746029,83780.500407144631,53248.184483247765,67327.010331038924,137892.72004550553,35801.170587012515,10450.676585588139,109247.06053555735,132733.33889005502,51366.453570115416,421982.50636897213,227988.05950581579,55220.432277446664,20956.782782641476,69346.038965068481,13971.580201809698,19501.45064495804,15135.45423190773,39341.162398595414,205122.43625120708,67607.641837169649,96673.883180061079,62870.348347924431,27825.511371650678,44726.729361361613,2765.131061598528,0,"",null,3302399.9999999995,""]
[null,"Yeppoon",null,"District Sport","LN801323/79","Swan Park (Yeppoon)","District Sporting - playing fields",1,3000000,3000000,"nominal",1,3000000,"Crown Land",5.94,{"$f":"IF(N53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3000000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,{"$f":"IF(AR53=\"y\",BW$14,IF(AND(AR53>0,AR53<=1),AR53*BW$14,\"\"))","v":464.55128754859999},664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,724404.61109567306,122736.83866181773,143291.42138084988,126498.21150750389,76108.7394686997,48372.260613415485,61161.891652469953,125265.91573901301,32522.865722213406,9493.7105610357376,99243.332608609504,120578.97791611103,46662.839362386825,383341.66639623191,207111.2459173472,50163.910135761871,19037.775056905408,62996.038304022957,12692.205851934683,17715.707344620314,13749.504207765018,35738.701306863564,186339.42246657622,61416.825796847428,87821.478179561294,57113.325170716234,25277.535766397781,40631.113155306695,2511.9286533416862,0,"",null,3000000.0000000005,""]
[null,"Yeppoon",null,"District Sport","RP600752/22","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Sport","LN1424/51","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.34649999999999997,{"$f":"IF(N55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Sport","RP600752/33","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.4600000000000003E-2,{"$f":"IF(N56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/42","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/41","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP856888/138","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.21909999999999999,{"$f":"IF(N59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/40","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.11210000000000001,{"$f":"IF(N60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/39","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.11210000000000001,{"$f":"IF(N61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO61=\"\",\"\",(BO61/$CD61)*$T61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/6","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.1012,{"$f":"IF(N62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(AZ62=\"\",\"\",(AZ62/$CD62)*$T62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/7","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.1012,{"$f":"IF(N63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U63=\"y\",AZ$14,IF(AND(U63>0,U63<=1),U63*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,{"$f":"IF(AV63=\"y\",CA$14,IF(AND(AV63>0,AV63<=1),AV63*CA$14,\"\"))","v":307.33004654564002},19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/23","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/24","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX65=\"\",\"\",(BX65/$CD65)*$T65)","v":0},0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/25","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/26","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/43","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",6.3500000000000001E-2,{"$f":"IF(N68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/44","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",6.0699999999999997E-2,{"$f":"IF(N69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/45","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",6.0699999999999997E-2,{"$f":"IF(N70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/32","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.8400000000000001E-2,{"$f":"IF(N71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/46","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.69930000000000003,{"$f":"IF(N72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/42","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",5.4600000000000003E-2,{"$f":"IF(N73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","SP214037/150","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",1.073,{"$f":"IF(N74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","LN1113/45","Yeppoon & District Show Society Inc ","Regional Community",0,0,0,"nominal",1,0,"Crown Land",0.1993,{"$f":"IF(N75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/46","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,0,"Crown Land",0.1593,{"$f":"IF(N76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/47","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,{"$f":"IFERROR(VLOOKUP($G77,Parksunitrate1,2,FALSE),0)","v":110000},{"$f":"I77*H77","v":0},"nominal",{"$f":"IF(K77=\"\",1,VLOOKUP(K77,PArksitecond,2,FALSE))","v":1},0,"Crown Land",0.1593,{"$f":"IF(N77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/48","Yeppoon & District Show Society Inc ","District Park - paths, seating, shade, BBQ, play equipment",0,110000,0,"nominal",1,{"$f":"IF(J78=\"\",\"\",J78*L78)","v":0},"Crown Land",0.15759999999999999,{"$f":"IF(N78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N78,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P78=\"\",0,P78*10000*O78)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q78+M78)*S78,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,{"$f":"SUM(CF78:DI78)","v":0},""]
[null,"Yeppoon",null,"Civic Park","Y17124/3","Beaman Park (Yeppoon)","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",0.1391,{"$f":"IF(N79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(AZ79=\"\",\"\",(AZ79/$CD79)*$T79)","v":26561.502406841344},4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Recreation","LN2413/72","Yeppoon Rotary Park","District Park - paths, seating, shade, BBQ, play equipment",0.5,110000,55000,"nominal",1,55000,"Crown Land",3.6999999999999998E-2,{"$f":"IF(N80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U80=\"y\",AZ$14,IF(AND(U80>0,U80<=1),U80*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(AZ80:CC80)","v":22691.727300523195},null,13280.751203420672,2250.1753754666584,2627.009391982248,2319.1338776375715,1395.3268902594946,886.82477791261715,1121.3013469619491,2296.5417885485722,596.25253824057916,174.05136028565516,1819.4610978245075,2210.6145951287021,855.48538831042515,7027.9305505975854,3797.0395084846987,919.6716858223009,349.02587604326584,1154.9273689070876,232.69044061880251,324.78796798470574,252.07424380902532,655.20952395916538,3416.2227452205639,1125.9751396088695,1610.0604332919572,1047.0776281297976,463.42148905062601,744.90374118062277,46.052025311264245,0,{"$f":"IF(SUM(CF80:DI80)=T80,\"\",\"ERROR\")","v":""},null,54999.999999999971,{"$f":"IF(DL80=T80,\"\",\"Check\")","v":""}]
[null,"Yeppoon",null,"District Recreation","LN2413/71","Yeppoon Rotary Park","District Park - paths, seating, shade, BBQ, play equipment",0.5,110000,55000,"nominal",1,55000,"Crown Land",3.69,{"$f":"IF(N81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,13280.751203420672,2250.1753754666584,2627.009391982248,2319.1338776375715,1395.3268902594946,886.82477791261715,1121.3013469619491,2296.5417885485722,596.25253824057916,174.05136028565516,1819.4610978245075,2210.6145951287021,855.48538831042515,7027.9305505975854,3797.0395084846987,919.6716858223009,349.02587604326584,1154.9273689070876,232.69044061880251,324.78796798470574,252.07424380902532,655.20952395916538,3416.2227452205639,1125.9751396088695,1610.0604332919572,1047.0776281297976,463.42148905062601,744.90374118062277,46.052025311264245,0,"",null,54999.999999999971,""]
[null,"Yeppoon",null,"District Sport","RP609516/1","Yeppoon Golf Club","District Sporting - playing fields",0,3000000,0,"nominal",1,0,"Freehold",21.347000000000001,{"$f":"IF(N82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N82,Landcost2,2,FALSE),\"Error\")))","v":{"$error":"#N/A"}},{"$error":"#N/A"},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","CP899136","Maurie Webb Park (Yeppoon)","District Sporting - playing fields",0,3000000,0,"nominal",1,0,"Crown Land",1.9259999999999999,{"$f":"IF(N83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"Civic Park","Road","Yeppoon Cenotaph","District Comm Facility - amenities, storage, meeting room",1,164000,164000,"nominal",1,164000,"Crown Land",0.05,{"$f":"IF(N84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AP84=\"y\",BU$14,IF(AND(AP84>0,AP84<=1),AP84*BU$14,\"\"))","v":270.32428804339997},1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,39600.78540656346,6709.6138468460358,7833.2643688197941,6915.2355624102129,4160.6110909555837,2644.350246866713,3343.5167436683573,6847.8700603993784,1777.9166594809997,518.98951066995357,5425.3021826039867,6591.6507927474031,2550.9018851438132,20956.011096327347,11322.081443481648,2742.2937540883154,1040.7317031108291,3443.7834272865884,693.84058657242929,968.45866817257706,751.63956335782098,1953.715671441875,10186.555094839499,3357.4531435609924,4800.907473816018,3122.1951093324874,1381.8386218964122,2221.167519156766,137.31876638267883,0,"",null,163999.99999999988,""]
[null,"Emu Park",null,"District Recreation","LN801275/31","Bell Park Bushland,  Bell Park,  Indoor Bowling Building, Victory Tennis Court, Don Ireland Swimming Complex","District Park - paths, seating, shade, BBQ, play equipment",1,110000,110000,"nominal",1,110000,"Crown Land",2.2599999999999998,{"$f":"IF(N85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AK85=\"y\",BP$14,IF(AND(AK85>0,AK85<=1),AK85*BP$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,26561.502406841344,4500.3507509333167,5254.0187839644959,4638.2677552751429,2790.6537805189892,1773.6495558252343,2242.6026939238982,4593.0835770971444,1192.5050764811583,348.10272057131033,3638.9221956490151,4421.2291902574043,1710.9707766208503,14055.861101195171,7594.0790169693973,1839.3433716446018,698.05175208653168,2309.8547378141752,465.38088123760502,649.57593596941149,504.14848761805064,1310.4190479183308,6832.4454904411277,2251.9502792177391,3220.1208665839144,2094.1552562595953,926.84297810125202,1489.8074823612455,92.10405062252849,0,"",null,109999.99999999994,""]
[null,"Yeppoon",null,"District Sport Facility","SP133911/20","St Brendans Sports Hall (Yeppoon)","District Comm Facility - amenities, storage, meeting room",0,164000,0,"nominal",1,0,"Freehold",0.1,{"$f":"IF(N86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N86,Landcost2,2,FALSE),\"Error\")))","v":{"$error":"#N/A"}},{"$error":"#N/A"},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N87,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,"Barmaryee",null,"Region Sport","SP239039/14","Barmayee Multisport Development","District Sporting",-0.8,0,0,"nominal",1,{"$f":"IF(J88=\"\",\"\",J88*L88)","v":0},"Freehold",63.22,{"$f":"IF(N88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N88,Landcost2,2,FALSE),\"Error\")))","v":{"$error":"#N/A"}},{"$f":"IF(P88=\"\",0,P88*10000*O88)","v":{"$error":"#N/A"}},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q88+M88)*S88,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U88=\"y\",AZ$14,IF(AND(U88>0,U88<=1),U88*AZ$14,\"\"))","v":5479.3306300748573},{"$f":"IF(V88=\"y\",BA$14,IF(AND(V88>0,V88<=1),V88*BA$14,\"\"))","v":928.37029088076008},{"$f":"IF(W88=\"y\",BB$14,IF(AND(W88>0,W88<=1),W88*BB$14,\"\"))","v":1083.8432861595347},{"$f":"IF(X88=\"y\",BC$14,IF(AND(X88>0,X88<=1),X88*BC$14,\"\"))","v":956.82097317739454},{"$f":"IF(Y88=\"y\",BD$14,IF(AND(Y88>0,Y88<=1),Y88*BD$14,\"\"))","v":575.67958707010007},{"$f":"IF(Z88=\"y\",BE$14,IF(AND(Z88>0,Z88<=1),Z88*BE$14,\"\"))","v":365.88338224982101},{"$f":"IF(AA88=\"y\",BF$14,IF(AND(AA88>0,AA88<=1),AA88*BF$14,\"\"))","v":462.62298885399798},{"$f":"IF(AB88=\"y\",BG$14,IF(AND(AB88>0,AB88<=1),AB88*BG$14,\"\"))","v":947.5},{"$f":"IF(AC88=\"y\",BH$14,IF(AND(AC88>0,AC88<=1),AC88*BH$14,\"\"))","v":246},{"$f":"IF(AD88=\"y\",BI$14,IF(AND(AD88>0,AD88<=1),AD88*BI$14,\"\"))","v":71.809563707039999},{"$f":"IF(AE88=\"y\",BJ$14,IF(AND(AE88>0,AE88<=1),AE88*BJ$14,\"\"))","v":750.66754664989605},{"$f":"IF(AF88=\"y\",BK$14,IF(AND(AF88>0,AF88<=1),AF88*BK$14,\"\"))","v":912.04842834940007},{"$f":"IF(AG88=\"y\",BL$14,IF(AND(AG88>0,AG88<=1),AG88*BL$14,\"\"))","v":352.95347529313381},{"$f":"IF(AH88=\"y\",BM$14,IF(AND(AH88>0,AH88<=1),AH88*BM$14,\"\"))","v":2899.5615189304772},{"$f":"IF(AI88=\"y\",BN$14,IF(AND(AI88>0,AI88<=1),AI88*BN$14,\"\"))","v":1566.5706377426802},{"$f":"IF(AJ88=\"y\",BO$14,IF(AND(AJ88>0,AJ88<=1),AJ88*BO$14,\"\"))","v":379.43525637621997},{"$f":"IF(AK88=\"y\",BP$14,IF(AND(AK88>0,AK88<=1),AK88*BP$14,\"\"))","v":144},{"$f":"IF(AL88=\"y\",BQ$14,IF(AND(AL88>0,AL88<=1),AL88*BQ$14,\"\"))","v":476.49630740273426},{"$f":"IF(AM88=\"y\",BR$14,IF(AND(AM88>0,AM88<=1),AM88*BR$14,\"\"))","v":96.002691344735496},{"$f":"IF(AN88=\"y\",BS$14,IF(AND(AN88>0,AN88<=1),AN88*BS$14,\"\"))","v":134},{"$f":"IF(AO88=\"y\",BT$14,IF(AND(AO88>0,AO88<=1),AO88*BT$14,\"\"))","v":104},{"$f":"IF(AP88=\"y\",BU$14,IF(AND(AP88>0,AP88<=1),AP88*BU$14,\"\"))","v":270.32428804339997},{"$f":"IF(AQ88=\"y\",BV$14,IF(AND(AQ88>0,AQ88<=1),AQ88*BV$14,\"\"))","v":1409.4544533161775},464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(AZ88:CC88)","v":22691.727300523195},null,{"$f":"IF(AZ88=\"\",\"\",(AZ88/$CD88)*$T88)","v":0},{"$f":"IF(BA88=\"\",\"\",(BA88/$CD88)*$T88)","v":0},{"$f":"IF(BB88=\"\",\"\",(BB88/$CD88)*$T88)","v":0},{"$f":"IF(BC88=\"\",\"\",(BC88/$CD88)*$T88)","v":0},{"$f":"IF(BD88=\"\",\"\",(BD88/$CD88)*$T88)","v":0},{"$f":"IF(BE88=\"\",\"\",(BE88/$CD88)*$T88)","v":0},{"$f":"IF(BF88=\"\",\"\",(BF88/$CD88)*$T88)","v":0},{"$f":"IF(BG88=\"\",\"\",(BG88/$CD88)*$T88)","v":0},{"$f":"IF(BH88=\"\",\"\",(BH88/$CD88)*$T88)","v":0},{"$f":"IF(BI88=\"\",\"\",(BI88/$CD88)*$T88)","v":0},{"$f":"IF(BJ88=\"\",\"\",(BJ88/$CD88)*$T88)","v":0},{"$f":"IF(BK88=\"\",\"\",(BK88/$CD88)*$T88)","v":0},{"$f":"IF(BL88=\"\",\"\",(BL88/$CD88)*$T88)","v":0},{"$f":"IF(BM88=\"\",\"\",(BM88/$CD88)*$T88)","v":0},{"$f":"IF(BN88=\"\",\"\",(BN88/$CD88)*$T88)","v":0},{"$f":"IF(BO88=\"\",\"\",(BO88/$CD88)*$T88)","v":0},{"$f":"IF(BP88=\"\",\"\",(BP88/$CD88)*$T88)","v":0},{"$f":"IF(BQ88=\"\",\"\",(BQ88/$CD88)*$T88)","v":0},{"$f":"IF(BR88=\"\",\"\",(BR88/$CD88)*$T88)","v":0},{"$f":"IF(BS88=\"\",\"\",(BS88/$CD88)*$T88)","v":0},{"$f":"IF(BT88=\"\",\"\",(BT88/$CD88)*$T88)","v":0},{"$f":"IF(BU88=\"\",\"\",(BU88/$CD88)*$T88)","v":0},{"$f":"IF(BV88=\"\",\"\",(BV88/$CD88)*$T88)","v":0},{"$f":"IF(BW88=\"\",\"\",(BW88/$CD88)*$T88)","v":0},{"$f":"IF(BX88=\"\",\"\",(BX88/$CD88)*$T88)","v":0},{"$f":"IF(BY88=\"\",\"\",(BY88/$CD88)*$T88)","v":0},{"$f":"IF(BZ88=\"\",\"\",(BZ88/$CD88)*$T88)","v":0},{"$f":"IF(CA88=\"\",\"\",(CA88/$CD88)*$T88)","v":0},{"$f":"IF(CB88=\"\",\"\",(CB88/$CD88)*$T88)","v":0},0,{"$f":"IF(SUM(CF88:DI88)=T88,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CF88:DI88)","v":0},""]
[null,"Cooee Bay",null,"District Sport","RP844401/2","Capricorn Coast Tennis Brian Dorey Park/Cooee Bay Sports","District Sporting",-0.8,0,0,"nominal",1,{"$f":"IF(J89=\"\",\"\",J89*L89)","v":0},"Crown Land",0.31469999999999998,{"$f":"IF(N89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N89,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P89=\"\",0,P89*10000*O89)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q89+M89)*S89,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U89=\"y\",AZ$14,IF(AND(U89>0,U89<=1),U89*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(AZ89:CC89)","v":22691.727300523195},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CF89:DI89)=T89,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CF89:DI89)","v":0},""]
[null,"Emu Park",null,"District Sport","LN813152/1","Nicholson Street Oval  Bicential Park (Emu Park)","District Sporting",-0.8,0,0,"nominal",1,0,"Crown Land",9.8699999999999992,{"$f":"IF(N90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Emu Park",null,"Region Recreation","Road","Centenary of Anzac Project (Emu Park)","Regional Community",-0.8,0,0,"nominal",1,0,"Crown Land",2,{"$f":"IF(N91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"The Caves",null,"District Sport","CP858385/170","The Caves Showgrounds","District Sporting",-0.8,0,0,"nominal",1,0,"Crown Land",11.53,{"$f":"IF(N92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"Region Recreation","SP234671/64& 65","Yeppoon Main Beach","Regional Community",-0.8,0,0,"nominal",1,0,"Crown Land",3.0169999999999999,{"$f":"IF(N93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC93=\"\",\"\",(CC93/$CD93)*$T93)","v":0},"",null,0,""]
[null,"Yeppoon",null,"District Sport","LN801323/79","Swan Park (Yeppoon)","District Sporting",-0.8,0,0,"nominal",1,0,"Crown Land",5.94,{"$f":"IF(N94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,{"$f":"IF(AR94=\"y\",BW$14,IF(AND(AR94>0,AR94<=1),AR94*BW$14,\"\"))","v":464.55128754859999},664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/22","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","LN1424/51","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.34649999999999997,{"$f":"IF(N96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,{"$f":"IF(AU96=\"y\",BZ$14,IF(AND(AU96>0,AU96<=1),AU96*BZ$14,\"\"))","v":191.19698281344},307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/33","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.4600000000000003E-2,{"$f":"IF(N97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,{"$f":"IF(AS97=\"y\",BX$14,IF(AND(AS97>0,AS97<=1),AS97*BX$14,\"\"))","v":664.27367799315107},{"$f":"IF(AT97=\"y\",BY$14,IF(AND(AT97>0,AT97<=1),AT97*BY$14,\"\"))","v":432},191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/42","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/41","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP856888/138","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.21909999999999999,{"$f":"IF(N100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/40","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.11210000000000001,{"$f":"IF(N101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/39","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.11210000000000001,{"$f":"IF(N102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/6","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.1012,{"$f":"IF(N103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/7","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.1012,{"$f":"IF(N104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AK104=\"y\",BP$14,IF(AND(AK104>0,AK104<=1),AK104*BP$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,{"$f":"IF(AV104=\"y\",CA$14,IF(AND(AV104>0,AV104<=1),AV104*CA$14,\"\"))","v":307.33004654564002},{"$f":"IF(AW104=\"y\",CB$14,IF(AND(AW104>0,AW104<=1),AW104*CB$14,\"\"))","v":19},{"$f":"IF(AX104=\"y\",CC$14,IF(AND(AX104>0,AX104<=1),AX104*CC$14,\"\"))","v":0},22691.727300523195,null,{"$f":"IF(AZ104=\"\",\"\",(AZ104/$CD104)*$T104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP104=\"\",\"\",(BP104/$CD104)*$T104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/23","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(U105=\"y\",AZ$14,IF(AND(U105>0,U105<=1),U105*AZ$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/24","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/25","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/26","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.0599999999999999E-2,{"$f":"IF(N108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/43","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",6.3500000000000001E-2,{"$f":"IF(N109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/44","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",6.0699999999999997E-2,{"$f":"IF(N110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/45","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",6.0699999999999997E-2,{"$f":"IF(N111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/32","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.8400000000000001E-2,{"$f":"IF(N112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/46","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.69930000000000003,{"$f":"IF(N113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP600752/42","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",5.4600000000000003E-2,{"$f":"IF(N114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","SP214037/150","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",1.073,{"$f":"IF(N115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","LN1113/45","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.1993,{"$f":"IF(N116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/46","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.1593,{"$f":"IF(N117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/47","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,{"$f":"I118*H118","v":0},"nominal",{"$f":"IF(K118=\"\",1,VLOOKUP(K118,PArksitecond,2,FALSE))","v":1},0,"Crown Land",0.1593,{"$f":"IF(N118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,""]
[null,"Yeppoon",null,"District Sport","RP602613/48","Yeppoon & District Show Society Inc ","Regional Community",-0.03,0,0,"nominal",1,0,"Crown Land",0.15759999999999999,{"$f":"IF(N119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,{"$f":"SUM(CF119:DI119)","v":0},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N120,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U120=\"y\",AZ$14,IF(AND(U120>0,U120<=1),U120*AZ$14,\"\"))","v":""},"","","","","","",{"$f":"IF(AB120=\"y\",BG$14,IF(AND(AB120>0,AB120<=1),AB120*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ120=\"\",\"\",(AZ120/$CD120)*$T120)","v":""},"","",{"$f":"IF(BC120=\"\",\"\",(BC120/$CD120)*$T120)","v":""},"","","","","","","","","","",{"$f":"IF(BN120=\"\",\"\",(BN120/$CD120)*$T120)","v":""},"",{"$f":"IF(BP120=\"\",\"\",(BP120/$CD120)*$T120)","v":""},"","","","","",{"$f":"IF(BV120=\"\",\"\",(BV120/$CD120)*$T120)","v":""},"","","","","","",{"$f":"IF(CC120=\"\",\"\",(CC120/$CD120)*$T120)","v":""},"",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N121,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N122,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N123,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N124,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N125,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N126,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N127,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N128,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N129,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N130,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N131,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N132,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N133,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N134,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N135,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N136,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP136=\"\",\"\",(BP136/$CD136)*$T136)","v":""},"","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N137,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N138,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N139,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N140,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G141,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I141*H141","v":0},null,{"$f":"IF(K141=\"\",1,VLOOKUP(K141,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N141,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS141=\"y\",BX$14,IF(AND(AS141>0,AS141<=1),AS141*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J142=\"\",\"\",J142*L142)","v":0},null,null,{"$f":"IF(N142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N142,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(P142=\"\",0,P142*10000*O142)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q142+M142)*S142,0)","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,"","","",{"$f":"IF(X142=\"y\",BC$14,IF(AND(X142>0,X142<=1),X142*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AN142=\"y\",BS$14,IF(AND(AN142>0,AN142<=1),AN142*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N143,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U143=\"y\",AZ$14,IF(AND(U143>0,U143<=1),U143*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N144,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ144:CC144)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF144:DI144)=T144,\"\",\"ERROR\")","v":""},null,null,{"$f":"IF(DL144=T144,\"\",\"Check\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N145,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N146,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N147,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N148,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM148=\"\",\"\",(BM148/$CD148)*$T148)","v":""},"","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N149,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ149=\"\",\"\",(AZ149/$CD149)*$T149)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N150,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N151,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N152,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N153,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N154,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N155,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX155=\"\",\"\",(BX155/$CD155)*$T155)","v":""},"","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N156,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N157,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AM157=\"y\",BR$14,IF(AND(AM157>0,AM157<=1),AM157*BR$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N158,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AK158=\"y\",BP$14,IF(AND(AK158>0,AK158<=1),AK158*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N159,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N160,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N161,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N162,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N163,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N164,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N165,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N166,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N167,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N168,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH168=\"\",\"\",(BH168/$CD168)*$T168)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N169,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ169=\"\",\"\",(AZ169/$CD169)*$T169)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N170,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N171,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(W171=\"y\",BB$14,IF(AND(W171>0,W171<=1),W171*BB$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N172,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U172=\"y\",AZ$14,IF(AND(U172>0,U172<=1),U172*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N173,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N174,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N175,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N176,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N177,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N178,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N179,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N180,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N181,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N182,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N183,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV183=\"y\",CA$14,IF(AND(AV183>0,AV183<=1),AV183*CA$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N184,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N185,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N186,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N187,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N188,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N189,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z189=\"y\",BE$14,IF(AND(Z189>0,Z189<=1),Z189*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AS189=\"y\",BX$14,IF(AND(AS189>0,AS189<=1),AS189*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N190,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BJ190=\"\",\"\",(BJ190/$CD190)*$T190)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N191,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N192,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N193,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N194,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N195,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N196,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N197,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N198,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BI198=\"\",\"\",(BI198/$CD198)*$T198)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N199,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ199=\"\",\"\",(AZ199/$CD199)*$T199)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N200,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N201,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ201=\"\",\"\",(BZ201/$CD201)*$T201)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N202,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N203,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N204,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G205,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I205*H205","v":0},null,{"$f":"IF(K205=\"\",1,VLOOKUP(K205,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N205,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J206=\"\",\"\",J206*L206)","v":0},null,null,{"$f":"IF(N206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N206,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(P206=\"\",0,P206*10000*O206)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q206+M206)*S206,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N207,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ207=\"\",\"\",(BQ207/$CD207)*$T207)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N208,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ208:CC208)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF208:DI208)=T208,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N209,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N210,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N211,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N212,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AB212=\"y\",BG$14,IF(AND(AB212>0,AB212<=1),AB212*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N213,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N214,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N215,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N216,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N217,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N218,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N219,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N220,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N221,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N222,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR222=\"y\",BW$14,IF(AND(AR222>0,AR222<=1),AR222*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N223,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N224,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N225,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N226,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N227,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AA227=\"y\",BF$14,IF(AND(AA227>0,AA227<=1),AA227*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC227=\"\",\"\",(BC227/$CD227)*$T227)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N228,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U228=\"y\",AZ$14,IF(AND(U228>0,U228<=1),U228*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ228=\"\",\"\",(AZ228/$CD228)*$T228)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N229,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N230,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N231,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N232,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AG232=\"y\",BL$14,IF(AND(AG232>0,AG232<=1),AG232*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N233,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N234,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N235,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT235=\"\",\"\",(BT235/$CD235)*$T235)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N236,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N237,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS237=\"\",\"\",(BS237/$CD237)*$T237)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N238,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N239,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N240,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N241,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N242,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N243,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N244,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N245,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N246,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N247,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N248,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N249,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP249=\"\",\"\",(BP249/$CD249)*$T249)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N250,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N251,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N252,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N253,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N254,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N255,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI255=\"y\",BN$14,IF(AND(AI255>0,AI255<=1),AI255*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N256,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N257,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N258,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N259,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N260,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N261,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM261=\"\",\"\",(BM261/$CD261)*$T261)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N262,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ262=\"\",\"\",(AZ262/$CD262)*$T262)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N263,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N264,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC264=\"\",\"\",(CC264/$CD264)*$T264)","v":""},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N265,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N266,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N267,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N268,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G269,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I269*H269","v":0},null,{"$f":"IF(K269=\"\",1,VLOOKUP(K269,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N269,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AH269=\"y\",BM$14,IF(AND(AH269>0,AH269<=1),AH269*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J270=\"\",\"\",J270*L270)","v":0},null,null,{"$f":"IF(N270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N270,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(P270=\"\",0,P270*10000*O270)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q270+M270)*S270,0)","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,"","","",{"$f":"IF(X270=\"y\",BC$14,IF(AND(X270>0,X270<=1),X270*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N271,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U271=\"y\",AZ$14,IF(AND(U271>0,U271<=1),U271*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N272,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ272:CC272)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF272:DI272)=T272,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N273,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW273=\"\",\"\",(BW273/$CD273)*$T273)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N274,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N275,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N276,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N277,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N278,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N279,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N280,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N281,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH281=\"\",\"\",(BH281/$CD281)*$T281)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N282,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ282=\"\",\"\",(AZ282/$CD282)*$T282)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N283,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL283=\"y\",BQ$14,IF(AND(AL283>0,AL283<=1),AL283*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N284,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N285,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N286,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N287,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N288,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N289,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N290,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N291,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N292,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N293,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N294,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N295,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AC295=\"y\",BH$14,IF(AND(AC295>0,AC295<=1),AC295*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N296,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N297,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N298,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N299,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N300,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N301,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N302,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N303,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU303=\"y\",BZ$14,IF(AND(AU303>0,AU303<=1),AU303*BZ$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N304,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N305,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N306,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N307,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N308,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N309,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N310,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N311,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N312,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N313,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BG313=\"\",\"\",(BG313/$CD313)*$T313)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N314,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ314=\"\",\"\",(AZ314/$CD314)*$T314)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N315,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ315=\"\",\"\",(BZ315/$CD315)*$T315)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N316,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL316=\"y\",BQ$14,IF(AND(AL316>0,AL316<=1),AL316*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N317,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N318,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Y318=\"y\",BD$14,IF(AND(Y318>0,Y318<=1),Y318*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N319,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U319=\"y\",AZ$14,IF(AND(U319>0,U319<=1),U319*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N320,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N321,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ321=\"\",\"\",(BQ321/$CD321)*$T321)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N322,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N323,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N324,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N325,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N326,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N327,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM327=\"\",\"\",(BM327/$CD327)*$T327)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N328,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N329,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N330,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N331,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N332,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G333,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I333*H333","v":0},null,{"$f":"IF(K333=\"\",1,VLOOKUP(K333,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N333,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AD333=\"y\",BI$14,IF(AND(AD333>0,AD333<=1),AD333*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J334=\"\",\"\",J334*L334)","v":0},null,null,{"$f":"IF(N334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N334,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(P334=\"\",0,P334*10000*O334)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q334+M334)*S334,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N335,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N336,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ336:CC336)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF336:DI336)=T336,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N337,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N338,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N339,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N340,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N341,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N342,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N343,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N344,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO344=\"y\",BT$14,IF(AND(AO344>0,AO344<=1),AO344*BT$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N345,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N346,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N347,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N348,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N349,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT349=\"\",\"\",(BT349/$CD349)*$T349)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N350,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC350=\"\",\"\",(BC350/$CD350)*$T350)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N351,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ351=\"\",\"\",(AZ351/$CD351)*$T351)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N352,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N353,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N354,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N355,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N356,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N357,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N358,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N359,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI359=\"y\",BN$14,IF(AND(AI359>0,AI359<=1),AI359*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N360,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N361,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N362,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N363,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N364,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N365,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N366,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z366=\"y\",BE$14,IF(AND(Z366>0,Z366<=1),Z366*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX366=\"y\",CC$14,IF(AND(AX366>0,AX366<=1),AX366*CC$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N367,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N368,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N369,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N370,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N371,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N372,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N373,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO373=\"\",\"\",(BO373/$CD373)*$T373)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N374,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N375,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N376,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N377,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N378,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N379,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(X379=\"y\",BC$14,IF(AND(X379>0,X379<=1),X379*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N380,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U380=\"y\",AZ$14,IF(AND(U380>0,U380<=1),U380*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N381,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N382,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N383,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N384,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BF384=\"\",\"\",(BF384/$CD384)*$T384)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N385,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N386,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY386=\"\",\"\",(BY386/$CD386)*$T386)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N387,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N388,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR388=\"y\",BW$14,IF(AND(AR388>0,AR388<=1),AR388*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N389,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP389=\"y\",BU$14,IF(AND(AP389>0,AP389<=1),AP389*BU$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N390,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N391,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N392,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AN392=\"y\",BS$14,IF(AND(AN392>0,AN392<=1),AN392*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N393,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N394,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N395,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N396,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,{"$f":"I397*H397","v":0},null,{"$f":"IF(K397=\"\",1,VLOOKUP(K397,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N397,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J398=\"\",\"\",J398*L398)","v":0},null,null,{"$f":"IF(N398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N398,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(P398=\"\",0,P398*10000*O398)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q398+M398)*S398,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N399,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B28,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B29,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B30,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B31,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B32,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B33,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B34,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B35,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B36,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B37,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B38,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B39,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B40,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B41,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B42,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B43,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Asset - Stormwater","index":9,"n_rows":436,"n_cols":117,"rows_kept":436,"cut":false,"hidden":true,"merged":[[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,50],[10,1,10,5],[10,6,10,8],[10,14,10,17],[10,18,10,20],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,39,11,39],[10,40,11,40],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,82,11,82],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,9,10,13],[10,113,11,113],[10,114,11,114],[4,1,4,17],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,89,11,89],[10,90,11,90]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Stormwater - Closed Network"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS - CLOSED NETWORKS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Stormwater'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Stormwater'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Stormwater'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Stormwater'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Stormwater'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Stormwater'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Stormwater'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Stormwater'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Stormwater'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Stormwater'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Stormwater'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Stormwater'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Stormwater'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Stormwater'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Stormwater'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Stormwater'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Stormwater'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Stormwater'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Stormwater'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Stormwater'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Stormwater'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Stormwater'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Stormwater'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Stormwater'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Stormwater'!$C37","v":"Coral Sea"},null,{"$f":"V11","v":"Yeppoon"},{"$f":"W11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"V11","v":"Yeppoon"},{"$f":"W11","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Present Day Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(V11,stormcatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"V14","v":5479.3306300748573},{"$f":"W14","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CG15:CG401)","v":33725.242124035911},5714.1127182331638,6671.0479286667305,5889.2264709571737,3543.3038760683244,2252.0096866955837,2847.4412961338485,5831.8559455295126,1514.1282982588496,441.98736786362156,4620.3535567770432,5613.6517672615246,2172.4261988217054,17846.781090874181,9642.2314383235971,2335.4213781964886,886.31900385883864,2932.8314758306001,590.89590111412167,824.76907303530834,640.11928056471697,1663.8441228991392,0,0,0,0,0,0,0,0,0]
[null,"Yeppoon","64-4","Land","Todd Ave Drain - Emt A SP264573 (Yeppoon)","Drainage Feature","SW Asset Type 1",80,"Easement",{"$f":"IF(G15=SWTYPE1,VLOOKUP(I15,SWUnitrates1,2,FALSE),IF(G15=SWTYPE2,VLOOKUP(I15,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J15*H15,0)","v":0},"nominal",{"$f":"IF(L15=\"\",1,VLOOKUP(L15,SWsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":0},"Easement",{"$f":"H15*50/10000","v":0.4},{"$f":"IF(O15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O15,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q15=\"\",0,Q15*10000*P15)","v":8000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T15*(R15+N15),0)","v":8000},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":5479.3306300748573},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BA15:CD15)","v":19203.920852306186},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":2282.5882994271342},386.74197754539182,451.50916606881418,398.59400818661072,239.81752122289842,152.42028336349128,192.72022308858533,394.71106230318185,102.47907264019287,29.914542664204507,312.7142847226425,379.94259000078006,147.03392208607144,1207.9039655413997,652.60449667164789,158.06574471719043,{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":59.987749838161669},198.49959227279865,39.992954390126677,55.821933877178225,43.324485994227878,112.6121233772683,"","","","","","","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG15:DJ15)","v":7999.9999999999991}]
[null,"Yeppoon","64-4","Land","Todd Ave Drain - Emt A SP262801 (Yeppoon)","Drainage Feature","SW Asset Type 1",102,"Easement",0,0,"nominal",1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":0},"Easement",{"$f":"H16*50/10000","v":0.51},{"$f":"IF(O16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q16=\"\",0,Q16*10000*P16)","v":10200},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T16*(R16+N16),0)","v":10200},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(V16=\"y\",BA$14,IF(AND(V16>0,V16<=1),V16*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BA16:CD16)","v":19203.920852306186},null,2910.3000817695961,493.09602137037456,575.67418673773807,508.20736043792868,305.76733955919548,194.33586128845138,245.71828443794629,503.25660443655687,130.66081761624591,38.141041896860749,398.7107130213692,484.42680225099457,187.46825065974107,1540.0775560652846,832.0707332563511,201.5338245144178,76.484381043656128,253.08698014781828,50.991016847411515,71.172965693402233,55.23871964264054,143.58045730601708,"","","","","","","","",{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CG16:DJ16)","v":10199.999999999998}]
[null,"Meikleville Hill","36-4","Land","Meikleville Hill Gully - Meikleville St to Smith St - Park L129 LN2049 (Meikleville Hill)","Drainage Feature","SW Asset Type 1",180,"Park & Drainage",0,0,"nominal",1,0,"Crown Land",{"$f":"H17*50/10000","v":0.9},{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q17=\"\",0,Q17*10000*P17)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BA17:CD17)","v":19203.920852306186},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","",{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""},null,0]
[null,"Meikleville Hill","36-4","Land","Meikleville Hill Gully - Meikleville St to Smith St - Emt A & B RP864543 (Meikleville Hill)","Drainage Feature","SW Asset Type 1",70,"Easement",0,0,"nominal",1,0,"Crown Land",0.35,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BA18:CD18)","v":19203.920852306186},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","",{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""},null,0]
[null,"Barlows Hill","3-4","Land","Meikleville Hill Gully - Meikleville St to Smith St - Emt P, Q, R, M, N on SP201922 (Barlows Hill)","Drainage Feature","SW Asset Type 1",158,"Easement",0,0,"nominal",1,0,"Crown Land",0.79,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barlows Hill","3-4","Land","Barlows Hill Gully - Jarman to Farnborough Road - Bradford Park (Barlows Hill)","Drainage Feature","SW Asset Type 1",169,"Park & Drainage",0,0,"nominal",1,0,"Crown Land",0.84499999999999997,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barlows Hill","3-4","Land","Barlows Hill Gully - Jarman to Farnborough Road - LSC L14 RP836355 Jarman St Park (Barlows Hill)","Drainage Feature","SW Asset Type 1",27,"Park & Drainage",0,0,"nominal",1,0,"Crown Land",0.13500000000000001,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barlows Hill","3-4","Land","Barlows Hill Gully - Jarman to Farnborough Road - LSC L13 RP836355 (Barlows Hill)","Drainage Feature","SW Asset Type 1",24,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.12,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barlows Hill","3-4","Land","Barlows Hill Gully - Jarman to Farnborough Road - Emt F RP903531 (Barlows Hill)","Drainage Feature","SW Asset Type 1",132,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.66,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","",{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":""},"","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Lammermoor","33-4","Land","H_Way_To_Beach (Lammermoor)","Water Course","SW Asset Type 1",205.53606159829101,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.0276803079914552,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Ross Creek A2 (Yeppoon)","Water Course","SW Asset Type 1",2611.6606811461402,"Watercourse",0,0,"nominal",1,0,"Crown Land",13.058303405730701,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Yeppoon Creek A (Yeppoon)","Water Course","SW Asset Type 1",1340.5856593306701,"Watercourse",0,0,"nominal",1,0,"Crown Land",6.7029282966533499,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Fig Tree Creek A2 (Yeppoon)","Water Course","SW Asset Type 1",715.67488828430601,"Watercourse",0,0,"nominal",1,0,"Crown Land",3.5783744414215302,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Barry_St_Drainage (Yeppoon)","Water Course","SW Asset Type 1",113.05643988196501,"Watercourse",0,0,"nominal",1,0,"Crown Land",0.56528219940982494,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Cordingley_Tanby_ St Drainage (Yeppoon)","Drainage Feature","SW Asset Type 1",345.80730336985499,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",1.729036516849275,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Cordingley St Drainage (Yeppoon)","Drainage Feature","SW Asset Type 1",224.86795940293999,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",1.1243397970147,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":0},0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Barwells Creek Mouth (Yeppoon)","Water Course","SW Asset Type 1",746.57667667774001,"Watercourse",0,0,"nominal",1,0,"Crown Land",3.7328833833887001,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Farnborough",null,"Land","Barwells Creek B (Farnborough)","Drainage Feature","SW Asset Type 1",1217.7201443782999,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",6.088600721891499,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Kinka Beach",null,"Land","Kinka Creek A (Kinka Beach)","Watercourse","SW Asset Type 1",2800.9693501100901,"Watercourse",0,0,"nominal",1,0,"Crown Land",14.004846750550449,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake A1 (Causeway Lake)","Watercourse","SW Asset Type 1",2215.5191740014002,"Watercourse",0,0,"nominal",1,0,"Crown Land",11.077595870007002,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake D (Causeway Lake)","Watercourse","SW Asset Type 1",1260.0803491189399,"Watercourse",0,0,"nominal",1,0,"Crown Land",6.3004017455946997,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake C (Causeway Lake)","Watercourse","SW Asset Type 1",1826.9394736141801,"Watercourse",0,0,"nominal",1,0,"Crown Land",9.1346973680709009,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake A4 (Causeway Lake)","Watercourse","SW Asset Type 1",960.98386785511696,"Watercourse",0,0,"nominal",1,0,"Crown Land",4.8049193392755853,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Kinka Beach",null,"Land","Kinka Creek B (Kinka Beach)","Watercourse","SW Asset Type 1",177.92112778591101,"Watercourse",0,0,"nominal",1,0,"Crown Land",0.88960563892955502,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Limestone Creek A (Barmaryee)","Watercourse","SW Asset Type 1",1708.14317326124,"Watercourse",0,0,"nominal",1,0,"Crown Land",8.5407158663062006,{"$f":"IF(O39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Limestone Creek B (Barmaryee)","Watercourse","SW Asset Type 1",2570.8179086569698,"Watercourse",0,0,"nominal",1,0,"Crown Land",12.85408954328485,{"$f":"IF(O40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Ross Creek B (Yeppoon)","Drainage Feature","SW Asset Type 1",738.08067429993002,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",3.6904033714996496,{"$f":"IF(O41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Fig Tree Creek A3 (Yeppoon)","Watercourse","SW Asset Type 1",142.37630926929401,"Watercourse",0,0,"nominal",1,0,"Crown Land",0.71188154634647005,{"$f":"IF(O42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Corduroy Creek B (Barmaryee)","Drainage Feature","SW Asset Type 1",1438.55553046511,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",7.1927776523255496,{"$f":"IF(O43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Corduroy Creek C (Barmaryee)","Drainage Feature","SW Asset Type 1",958.09541822205199,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",4.7904770911102599,{"$f":"IF(O44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Corduroy Creek D (Barmaryee)","Drainage Feature","SW Asset Type 1",1026.5375204049501,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",5.1326876020247498,{"$f":"IF(O45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Corduroy Creek E (Barmaryee)","Drainage Feature","SW Asset Type 1",1346.6840274583799,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",6.7334201372918994,{"$f":"IF(O46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Lammermoor","33-4","Land","Williamson Creek B (Lammermoor)","Drainage Feature","SW Asset Type 1",124.802380526192,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.62401190263095996,{"$f":"IF(O47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":379.43525637621997},144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":""},"",null,0]
[null,"Lammermoor","33-4","Land","HWay To Bottlebrush (Lammermoor)","Drainage Feature","SW Asset Type 1",573.42743491489296,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",2.8671371745744647,{"$f":"IF(O48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":0},0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake B (Causeway Lake)","Watercourse","SW Asset Type 1",3372.1830210354201,"Watercourse",0,0,"nominal",1,0,"Crown Land",16.860915105177103,{"$f":"IF(O49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek A (Coorooman)","Watercourse","SW Asset Type 1",9154.7522316365794,"Watercourse",0,0,"nominal",1,0,"Crown Land",45.7737611581829,{"$f":"IF(O50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek B (Coorooman)","Watercourse","SW Asset Type 1",5458.1009494472501,"Watercourse",0,0,"nominal",1,0,"Crown Land",27.290504747236252,{"$f":"IF(O51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek B1 (Coorooman)","Watercourse","SW Asset Type 1",2030.5043607932901,"Watercourse",0,0,"nominal",1,0,"Crown Land",10.152521803966449,{"$f":"IF(O52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Coorooman Creek B (Coorooman)","Watercourse","SW Asset Type 1",6267.7914110252004,"Watercourse",0,0,"nominal",1,0,"Crown Land",31.338957055126002,{"$f":"IF(O53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Coorooman Creek B1 (Coorooman)","Watercourse","SW Asset Type 1",1062.88291202395,"Watercourse",0,0,"nominal",1,0,"Crown Land",5.3144145601197499,{"$f":"IF(O54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Coorooman Creek A (Coorooman)","Watercourse","SW Asset Type 1",2662.2310906545299,"Watercourse",0,0,"nominal",1,0,"Crown Land",13.311155453272649,{"$f":"IF(O55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"",{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":""},"","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Coorooman Creek D (Coorooman)","Watercourse","SW Asset Type 1",1311.3430518734499,"Watercourse",0,0,"nominal",1,0,"Crown Land",6.5567152593672491,{"$f":"IF(O56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Coorooman Creek C (Coorooman)","Watercourse","SW Asset Type 1",2232.43925624337,"Watercourse",0,0,"nominal",1,0,"Crown Land",11.162196281216849,{"$f":"IF(O57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Keppel Sands",null,"Land","Pumpkin Creek (Keppel Sands)","Watercourse","SW Asset Type 1",2054.9197947439998,"Watercourse",0,0,"nominal",1,0,"Crown Land",10.274598973719998,{"$f":"IF(O58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Kinka Beach",null,"Land","Kinka Creek C (Kinka Beach)","Watercourse","SW Asset Type 1",945.86677945676797,"Watercourse",0,0,"nominal",1,0,"Crown Land",4.7293338972838397,{"$f":"IF(O59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek A1 (Coorooman)","Watercourse","SW Asset Type 1",2013.4858307126501,"Watercourse",0,0,"nominal",1,0,"Crown Land",10.067429153563252,{"$f":"IF(O60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Lammermoor","33-4","Land","Williamson Creek Mouth (Lammermoor)","Watercourse","SW Asset Type 1",216.633554937139,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.0831677746856949,{"$f":"IF(O61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Lammermoor","33-4","Land","Williamson Creek A1 (Lammermoor)","Watercourse","SW Asset Type 1",359.894265543453,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.7994713277172649,{"$f":"IF(O62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Kinka Beach",null,"Land","Kinka Creek A1 (Kinka Beach)","Watercourse","SW Asset Type 1",668.96419389578796,"Watercourse",0,0,"nominal",1,0,"Crown Land",3.3448209694789397,{"$f":"IF(O63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":0},0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Yeppoon Creek A1 (Yeppoon)","Watercourse","SW Asset Type 1",339.70144771706401,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.6985072385853199,{"$f":"IF(O64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Yeppoon Creek B (Yeppoon)","Drainage Feature","SW Asset Type 1",248.36229757151699,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",1.2418114878575848,{"$f":"IF(O65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","",{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":""},"","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Barmaryee",null,"Land","Corduroy Creek A (Barmaryee)","Watercourse","SW Asset Type 1",1002.75941260078,"Watercourse",0,0,"nominal",1,0,"Crown Land",5.0137970630039002,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Fig Tree Creek B (Yeppoon)","Watercourse","SW Asset Type 1",354.49450385220899,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.7724725192610451,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":""},"","","","","","",null,0]
[null,"Barlows Hill","3-4","Land","Barlows Hill Gully (Barlows Hill)","Drainage Feature","SW Asset Type 1",820,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",4.0999999999999996,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Pacific Heights",null,"Land","Pac Hts A (Pacific Heights)","Drainage Feature","SW Asset Type 1",570.48953566355999,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",2.8524476783177999,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Kinka Beach",null,"Land","Sunflower St (Kinka Beach)","Drainage Feature","SW Asset Type 1",673.15713803038898,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",3.3657856901519452,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Emu Park",null,"Land","Haven Rd - Park (Emu Park)","Drainage Feature","SW Asset Type 1",265.577296816039,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",1.3278864840801949,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Emu Park",null,"Land","Haven Rd Sed Basin - Park (Emu Park)","District Treatment Facility","SW Asset Type 2",1,"District Treatment Facility",100000,100000,"nominal",1,100000,"Crown Land",5.0000000000000001E-3,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100000,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,28532.353742839179,4834.2747193173973,5643.8645758601779,4982.4251023326342,2997.7190152862304,1905.2535420436411,2409.0027886073167,4933.8882787897737,1280.9884080024108,373.93178330255631,3908.9285590330314,4749.2823750097505,1837.9240260758929,15098.799569267496,8157.5562083955983,1975.8218089648803,749.84687297702089,2481.2449034099832,499.91192987658349,697.77417346472782,541.5560749278485,1407.6515422158539,"","","","","","","","","",null,100000.00000000001]
[null,"Emu Park",null,"Land","Bell Park A (Emu Park)","Drainage Feature","SW Asset Type 1",494.02746550656002,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",2.4701373275328002,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Emu Park",null,"Land","Bell Park B (Emu Park)","Drainage Feature","SW Asset Type 1",106.92027173538099,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.53460135867690495,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek B2 (Coorooman)","Watercourse","SW Asset Type 1",1035.4611097397001,"Watercourse",0,0,"nominal",1,0,"Crown Land",5.1773055486985005,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,"y",null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","",664.27367799315107,"","","","","",19868.194530299337,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",0,"","","","","","",null,0]
[null,"Emu Park",null,"Land","Keppel St (Emu Park)","Drainage Feature","SW Asset Type 1",183.358442070134,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.91679221035067004,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Emu Park",null,"Land","Thomas St (Emu Park)","Drainage Feature","SW Asset Type 1",111.04465726860801,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.55522328634304008,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek C (Coorooman)","Drainage Feature","SW Asset Type 1",293.94320795883698,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",1.4697160397941849,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek D (Coorooman)","Drainage Feature","SW Asset Type 1",1108.55365077124,"Natural Drainage Feature",{"$f":"IF(G79=SWTYPE1,VLOOKUP(I79,SWUnitrates1,2,FALSE),IF(G79=SWTYPE2,VLOOKUP(I79,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J79*H79,0)","v":0},"nominal",{"$f":"IF(L79=\"\",1,VLOOKUP(L79,SWsitecond,2,FALSE))","v":1},0,"Crown Land",5.5427682538561998,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Emu Park","18-4","Land","Cawarral Creek E (Emu Park)","Drainage Feature","SW Asset Type 1",307.98387537383002,"Natural Drainage Feature",0,0,"nominal",1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":0},"Crown Land",1.5399193768691501,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T80*(R80+N80),0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,{"$f":"SUM(CG80:DJ80)","v":0}]
[null,"Zilzie",null,"Land","Svendsen Rd (Zilzie)","Drainage Feature","SW Asset Type 1",94.191830336969105,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",{"$f":"H81*50/10000","v":0.47095915168484553},{"$f":"IF(O81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q81=\"\",0,Q81*10000*P81)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Coorooman Creek (Coorooman)","Watercourse","SW Asset Type 1",3803.9697109870399,"Watercourse",0,0,"nominal",1,0,"Crown Land",19.019848554935198,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BA82:CD82)","v":19203.920852306186},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","",{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""},null,0]
[null,"Yeppoon",null,"Land","Ross Creek Mouth (Yeppoon)","Water Course","SW Asset Type 1",187.688579911224,"Watercourse",0,0,"nominal",1,0,"Crown Land",0.93844289955612004,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Ross Creek A1 (Yeppoon)","Water Course","SW Asset Type 1",277.53438189823299,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.3876719094911649,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Ross Creek A3 (Yeppoon)","Water Course","SW Asset Type 1",989.53062511570295,"Watercourse",0,0,"nominal",1,0,"Crown Land",4.9476531255785154,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Fig Tree Creek A (Yeppoon)","Water Course","SW Asset Type 1",867.28438384165895,"Watercourse",0,0,"nominal",1,0,"Crown Land",4.3364219192082949,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":270.32428804339997},"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Fig Tree Creek A1 (Yeppoon)","Water Course","SW Asset Type 1",449.64029235668499,"Watercourse",0,0,"nominal",1,0,"Crown Land",2.2482014617834252,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Arthur St Drainage (Yeppoon)","Drainage Feature","SW Asset Type 1",168.287837052762,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.84143918526381001,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Yeppoon",null,"Land","Burnett St Drainage (Yeppoon)","Drainage Feature","SW Asset Type 1",49.472599507743098,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.24736299753871549,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Farnborough",null,"Land","Barwells Creek A (Farnborough)","Water Course","SW Asset Type 1",919.41738781114896,"Watercourse",0,0,"nominal",1,0,"Crown Land",4.5970869390557452,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Lammermoor","33-4","Land","Williamson Creek A (Lammermoor)","Watercourse","SW Asset Type 1",302.172461201332,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.5108623060066599,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake Mouth (Causeway Lake)","Watercourse","SW Asset Type 1",856.05557856804205,"Watercourse",0,0,"nominal",1,0,"Crown Land",4.2802778928402105,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake A3 (Causeway Lake)","Watercourse","SW Asset Type 1",1241.32763303605,"Watercourse",0,0,"nominal",1,0,"Crown Land",6.2066381651802498,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Causeway Lake",null,"Land","Causeway Lake A2 (Causeway Lake)","Watercourse","SW Asset Type 1",173.344968209168,"Watercourse",0,0,"nominal",1,0,"Crown Land",0.86672484104584002,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Kinka Beach",null,"Land","Kinka Creek Mouth (Kinka Beach)","Watercourse","SW Asset Type 1",237.25088544121601,"Watercourse",0,0,"nominal",1,0,"Crown Land",1.18625442720608,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":""},"","","","","","","","",null,0]
[null,"Coorooman",null,"Land","Cawarral Creek F (Coorooman)","Drainage Feature","SW Asset Type 1",124.60209464003501,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",0.62301047320017511,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":0},0,0,0,0,0,"","","","","","","","","",null,0]
[null,"Emu Park",null,"Land","Bell Park Mouth (Emu Park)","Drainage Feature","SW Asset Type 1",206.87665029994,"Natural Drainage Feature",0,0,"nominal",1,0,"Crown Land",1.0343832514997,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":0},0,0,0,0,0,0,0,"","","","","","","","","",null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD116=\"\",\"\",(BD116/$CE116)*$U116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD116=\"\",\"\",(CD116/$CE116)*$U116)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA117=\"\",\"\",(BA117/$CE117)*$U117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC119=\"y\",BH$14,IF(AND(AC119>0,AC119<=1),AC119*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ138=\"\",\"\",(BQ138/$CE138)*$U138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G143=SWTYPE1,VLOOKUP(I143,SWUnitrates1,2,FALSE),IF(G143=SWTYPE2,VLOOKUP(I143,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J143*H143,0)","v":0},null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT143=\"y\",BY$14,IF(AND(AT143>0,AT143<=1),AT143*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":0},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T144*(R144+N144),0)","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,"","","",{"$f":"IF(Y144=\"y\",BD$14,IF(AND(Y144>0,Y144<=1),Y144*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AO144=\"y\",BT$14,IF(AND(AO144>0,AO144<=1),AO144*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q145=\"\",0,Q145*10000*P145)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V145=\"y\",BA$14,IF(AND(V145>0,V145<=1),V145*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA146:CD146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG146:DJ146)=U146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN150=\"\",\"\",(BN150/$CE150)*$U150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY157=\"\",\"\",(BY157/$CE157)*$U157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL160=\"y\",BQ$14,IF(AND(AL160>0,AL160<=1),AL160*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI170=\"\",\"\",(BI170/$CE170)*$U170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA171=\"\",\"\",(BA171/$CE171)*$U171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V174=\"y\",BA$14,IF(AND(V174>0,V174<=1),V174*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW185=\"y\",CB$14,IF(AND(AW185>0,AW185<=1),AW185*CB$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA191=\"y\",BF$14,IF(AND(AA191>0,AA191<=1),AA191*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT191=\"y\",BY$14,IF(AND(AT191>0,AT191<=1),AT191*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BK192=\"\",\"\",(BK192/$CE192)*$U192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA201=\"\",\"\",(BA201/$CE201)*$U201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA203=\"\",\"\",(CA203/$CE203)*$U203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G207=SWTYPE1,VLOOKUP(I207,SWUnitrates1,2,FALSE),IF(G207=SWTYPE2,VLOOKUP(I207,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J207*H207,0)","v":0},null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":0},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T208*(R208+N208),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q209=\"\",0,Q209*10000*P209)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR209=\"\",\"\",(BR209/$CE209)*$U209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA210:CD210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC214=\"y\",BH$14,IF(AND(AC214>0,AC214<=1),AC214*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS224=\"y\",BX$14,IF(AND(AS224>0,AS224<=1),AS224*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AB229=\"y\",BG$14,IF(AND(AB229>0,AB229<=1),AB229*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD229=\"\",\"\",(BD229/$CE229)*$U229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V230=\"y\",BA$14,IF(AND(V230>0,V230<=1),V230*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA230=\"\",\"\",(BA230/$CE230)*$U230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AH234=\"y\",BM$14,IF(AND(AH234>0,AH234<=1),AH234*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU237=\"\",\"\",(BU237/$CE237)*$U237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT239=\"\",\"\",(BT239/$CE239)*$U239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ251=\"\",\"\",(BQ251/$CE251)*$U251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ257=\"y\",BO$14,IF(AND(AJ257>0,AJ257<=1),AJ257*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN263=\"\",\"\",(BN263/$CE263)*$U263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA264=\"\",\"\",(BA264/$CE264)*$U264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD266=\"\",\"\",(CD266/$CE266)*$U266)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G271=SWTYPE1,VLOOKUP(I271,SWUnitrates1,2,FALSE),IF(G271=SWTYPE2,VLOOKUP(I271,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J271*H271,0)","v":0},null,{"$f":"IF(L271=\"\",1,VLOOKUP(L271,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AI271=\"y\",BN$14,IF(AND(AI271>0,AI271<=1),AI271*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K272=\"\",\"\",K272*M272)","v":0},null,null,{"$f":"IF(O272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T272*(R272+N272),0)","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,"","","",{"$f":"IF(Y272=\"y\",BD$14,IF(AND(Y272>0,Y272<=1),Y272*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q273=\"\",0,Q273*10000*P273)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V273=\"y\",BA$14,IF(AND(V273>0,V273<=1),V273*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA274:CD274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG274:DJ274)=U274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX275=\"\",\"\",(BX275/$CE275)*$U275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI283=\"\",\"\",(BI283/$CE283)*$U283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA284=\"\",\"\",(BA284/$CE284)*$U284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM285=\"y\",BR$14,IF(AND(AM285>0,AM285<=1),AM285*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AD297=\"y\",BI$14,IF(AND(AD297>0,AD297<=1),AD297*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV305=\"y\",CA$14,IF(AND(AV305>0,AV305<=1),AV305*CA$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BH315=\"\",\"\",(BH315/$CE315)*$U315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA316=\"\",\"\",(BA316/$CE316)*$U316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA317=\"\",\"\",(CA317/$CE317)*$U317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM318=\"y\",BR$14,IF(AND(AM318>0,AM318<=1),AM318*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z320=\"y\",BE$14,IF(AND(Z320>0,Z320<=1),Z320*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V321=\"y\",BA$14,IF(AND(V321>0,V321<=1),V321*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR323=\"\",\"\",(BR323/$CE323)*$U323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN329=\"\",\"\",(BN329/$CE329)*$U329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G335=SWTYPE1,VLOOKUP(I335,SWUnitrates1,2,FALSE),IF(G335=SWTYPE2,VLOOKUP(I335,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J335*H335,0)","v":0},null,{"$f":"IF(L335=\"\",1,VLOOKUP(L335,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AE335=\"y\",BJ$14,IF(AND(AE335>0,AE335<=1),AE335*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K336=\"\",\"\",K336*M336)","v":0},null,null,{"$f":"IF(O336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T336*(R336+N336),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q337=\"\",0,Q337*10000*P337)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA338:CD338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG338:DJ338)=U338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP346=\"y\",BU$14,IF(AND(AP346>0,AP346<=1),AP346*BU$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU351=\"\",\"\",(BU351/$CE351)*$U351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD352=\"\",\"\",(BD352/$CE352)*$U352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA353=\"\",\"\",(BA353/$CE353)*$U353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ361=\"y\",BO$14,IF(AND(AJ361>0,AJ361<=1),AJ361*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA368=\"y\",BF$14,IF(AND(AA368>0,AA368<=1),AA368*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY368=\"y\",CD$14,IF(AND(AY368>0,AY368<=1),AY368*CD$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BP375=\"\",\"\",(BP375/$CE375)*$U375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y381=\"y\",BD$14,IF(AND(Y381>0,Y381<=1),Y381*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V382=\"y\",BA$14,IF(AND(V382>0,V382<=1),V382*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BG386=\"\",\"\",(BG386/$CE386)*$U386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ388=\"\",\"\",(BZ388/$CE388)*$U388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS390=\"y\",BX$14,IF(AND(AS390>0,AS390<=1),AS390*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ391=\"y\",BV$14,IF(AND(AQ391>0,AQ391<=1),AQ391*BV$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO394=\"y\",BT$14,IF(AND(AO394>0,AO394<=1),AO394*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G399=SWTYPE1,VLOOKUP(I399,SWUnitrates1,2,FALSE),IF(G399=SWTYPE2,VLOOKUP(I399,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J399*H399,0)","v":0},null,{"$f":"IF(L399=\"\",1,VLOOKUP(L399,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K400=\"\",\"\",K400*M400)","v":0},null,null,{"$f":"IF(O400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":2},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T400*(R400+N400),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O401=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(Q401=\"\",0,Q401*10000*P401)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B28,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B29,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B30,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B31,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B32,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B33,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B34,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B35,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B36,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B37,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B38,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B39,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B40,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B41,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B42,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B43,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets","index":10,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[]
[null,"Future Trunk Assets"]
[]
[null,"Water Supply - Closed Network",null,"Transport - Open Network"]
[]
[null,"Sewerage - Closed Network",null,"Parks & Community Facilities - Open Network"]
[]
[null,"Stormwater - Closed Network"]
[]
[]
[]
[]
[]
[null,"Closed Network - means that the benefit of the infrastructure services are provided to a particular areas or catchments.  Costs are shared only on a benefitted catchment basis."]
[]
[null,"Open Network - means that the benefit of the infrastructure services are open to all residents.  Costs are shared across the whole Shire."]

{"sheet":"Future Trunk Assets - Water","index":11,"n_rows":438,"n_cols":125,"rows_kept":438,"cut":false,"hidden":false,"merged":[[12,10,12,13],[12,122,13,122],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,120,13,120],[12,121,13,121],[12,115,13,115],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,102,13,102],[12,90,13,90],[12,89,13,89],[12,88,13,88],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,111,13,111],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,112,13,112],[12,113,13,113],[12,114,13,114],[12,103,13,103],[12,100,13,100],[12,101,13,101],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,96,13,96],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,82,13,82],[12,70,13,70],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,65,13,65],[12,66,13,66],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,35,13,35],[12,36,13,36],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,77,13,77],[12,37,13,37],[12,44,13,44],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[6,1,6,3],[6,4,7,12],[12,31,13,31],[12,38,13,38],[12,39,13,39],[12,40,13,40],[1,1,1,14],[2,1,2,14],[4,1,4,14],[12,29,13,29],[12,30,13,30],[12,1,12,6],[12,23,12,28],[12,7,12,9],[12,14,12,22],[9,1,9,3],[11,29,11,58],[12,49,13,49],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,32,13,32],[12,33,13,33],[12,34,13,34]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Class Definitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AD",null,null,500,"L/ep"]
[null,"Water Supply - Closed Networks",null,null,null,null,null,null,null,null,null,null,null,null,null,"TRES MD","Trunk Reservoir, Max Day Design Capacity",null,null,null,null,null,"TDam AD",null,"Trunk Dam, Average Day Design Capacity",null,null,null,null,null,null,null,null,"MD:AD",null,null,1.9]
["Return to \"Future Trunk Assets\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWPS MH","Trunk Water Pump Station, Max Hour Design Capacity",null,null,null,null,null,"TWPS MD",null,"Trunk Water Pump Station, Max Day Design Capacity",null,null,null,null,null,null,null,null,"MH:MD",null,null,2]
[null,"Future Trunk Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,"TM MD","Trunk Main, Max Day Design Capacity",null,null,null,null,null,"TWPS AD",null,"Trunk Water Pump Station, Average Day Design Capacity",null,null,null,null,null,null,null,null,"Max Velocity",null,null,1.5,"m/sec"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below",null,null,null,null,null,null,null,null,null,null,"TM MH","Trunk Main, Max Hour Design Capacity",null,null,null,null,null,"TGW AD",null,"Trunk Groundwater Bore, Average Day Design Capacity",null,null,null,null,null,null,null,null,"ET",null,null,2.7,"ep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TM AD","Trunk Main, Average Day Design Capacity"]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Water Supply'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Water Supply'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Water Supply'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Water Supply'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Water Supply'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Water Supply'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Water Supply'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Water Supply'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Water Supply'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Water Supply'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Water Supply'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Water Supply'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Water Supply'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Water Supply'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Water Supply'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Water Supply'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Water Supply'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Water Supply'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Water Supply'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Water Supply'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Water Supply'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Water Supply'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Water Supply'!$C37","v":"Coral Sea"},null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Water Supply'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Water Supply'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Water Supply'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Water Supply'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Water Supply'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Water Supply'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Water Supply'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Water Supply'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Water Supply'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Water Supply'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Water Supply'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Water Supply'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Water Supply'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Water Supply'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Water Supply'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Water Supply'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Water Supply'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Water Supply'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Water Supply'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Water Supply'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Water Supply'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Water Supply'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Water Supply'!$C37","v":"Coral Sea"},"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Water Supply'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Water Supply'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Water Supply'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Water Supply'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Water Supply'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Water Supply'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Water Supply'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Water Supply'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Water Supply'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Water Supply'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Water Supply'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Water Supply'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Water Supply'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Water Supply'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Water Supply'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Water Supply'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Water Supply'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Water Supply'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Water Supply'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Water Supply'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Water Supply'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Water Supply'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Water Supply'!$C37","v":"Coral Sea"},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPACITY ET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AD15+1","v":2},{"$f":"AE15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main, etc.",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AD13,watercatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"VLOOKUP(BI13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":5479.3306300748573},{"$f":"VLOOKUP(BJ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":928.37029088076008},{"$f":"VLOOKUP(BK13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1083.8432861595347},{"$f":"VLOOKUP(BL13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":956.82097317739454},{"$f":"VLOOKUP(BM13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":575.67958707010007},{"$f":"VLOOKUP(BN13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":365.88338224982101},{"$f":"VLOOKUP(BO13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":462.62298885399798},{"$f":"VLOOKUP(BP13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":947.5},{"$f":"VLOOKUP(BQ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":246},{"$f":"VLOOKUP(BR13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":71.809563707039999},{"$f":"VLOOKUP(BS13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":750.66754664989605},{"$f":"VLOOKUP(BT13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":912.04842834940007},{"$f":"VLOOKUP(BU13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":352.95347529313381},{"$f":"VLOOKUP(BV13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":2899.5615189304772},{"$f":"VLOOKUP(BW13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1566.5706377426802},{"$f":"VLOOKUP(BX13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":379.43525637621997},{"$f":"VLOOKUP(BY13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":144},{"$f":"VLOOKUP(BZ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":476.49630740273426},{"$f":"VLOOKUP(CA13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":96.002691344735496},{"$f":"VLOOKUP(CB13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":134},{"$f":"VLOOKUP(CC13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":104},{"$f":"VLOOKUP(CD13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":270.32428804339997},{"$f":"VLOOKUP(CE13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1409.4544533161775},{"$f":"VLOOKUP(CF13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":464.55128754859999},{"$f":"VLOOKUP(CG13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":664.27367799315107},{"$f":"VLOOKUP(CH13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":432},{"$f":"VLOOKUP(CI13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":191.19698281344},{"$f":"VLOOKUP(CJ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":307.33004654564002},{"$f":"VLOOKUP(CK13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":19},{"$f":"VLOOKUP(CL13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":0},null,null,{"$f":"SUM(CO17:CO403)","v":1436639.9921760412},243411.82846437974,284175.69868876779,250871.38707683032,150938.93274569488,95931.918495224032,121296.32832150963,248427.49680323657,64499.381755774382,18827.936842503943,196819.48237009012,239132.35674740674,92541.792459183285,760243.59891808848,410743.24232175609,99485.119726056582,37755.735661916682,124933.80990400715,25171.196091975071,35133.809574283587,27268.031311384286,70877.030294183554,94032.458620507969,0,0,0,0,0,-1253.9069650223985,0,0]
[null,"Hidden Valley","WAT-60","Active","TRES MD","CCW MD Yeppoon West Reservoir - Pines LZ",null,"Res, BPS and WTP",1,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K17,Landcost2,2,FALSE),\"Error\")))","v":5},{"$f":"IF(M17=\"\",0,M17*10000*L17)","v":12500},{"$f":"IF(H17=TYPE1,VLOOKUP(J17,WaterUnitrates1,2,FALSE),IF(H17=TYPE2,VLOOKUP(J17,Unitrates2,2,FALSE),0))","v":1275000},{"$f":"I17*O17","v":1275000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q17,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S17=\"\",1,VLOOKUP(S17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X17=\"\",\"\",IF(X17<=YEAR+5,0.075,IF(AND(X17>YEAR+5,X17<=YEAR+10),0.15,IF(AND(X17>YEAR+10,X17<=YEAR+20),0.2,IF(X17>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(P17=\"\",\"\",P17*T17*(1+U17)*(1+V17)*R17),\"\")","v":1759499.9999999998},2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X17-YEAR)","v":1.3458683383241292},{"$f":"IF(X17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,{"$f":"IFERROR((W17*Y17*(1-AA17)+(N17*((1+Landind)^(X17-YEAR)))),0)","v":2384878.6955103567},{"$f":"IFERROR(AB17*Z17,0)","v":981150.2875306604},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,{"$f":"IF(AU17=\"y\",BZ$16,IF(AND(AU17>0,AU17<=1),AU17*BZ$16,\"\"))","v":476.49630740273426},96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BI17:CL17)","v":19203.920852306186},null,{"$f":"IF(BI17=\"\",\"\",(BI17/$CM17)*$AC17)","v":279945.27078713174},47431.500308604671,55374.793513893215,48885.078217536437,29412.128737842129,18693.400605949275,23635.937787042312,48408.859033787412,12568.421448350082,3668.8327670415574,{"$f":"IF(BS17=\"\",\"\",(BS17/$CM17)*$AC17)","v":38352.463796320684},46597.597678051148,18032.796866438715,148141.91538754615,80037.886194148654,19385.781359752418,7357.1247502537062,24344.741504146907,4904.8873373841725,6846.213309263866,{"$f":"IF(CC17=\"\",\"\",(CC17/$CM17)*$AC17)","v":5313.4789862943435},13811.177153880626,"","","","","","","","",{"$f":"IF(SUM(CO17:DR17)=AC17,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CO17:DR17)","v":981150.28753066016}]
[null,"Hidden Valley","WAT-61","Active","TWPS MH","CCW MH Yeppoon West HZ New - Pines LZ",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K18,Landcost2,2,FALSE),\"Error\")))","v":72},{"$f":"IF(M18=\"\",0,M18*10000*L18)","v":36000},340000,{"$f":"I18*O18","v":340000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q18,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S18=\"\",1,VLOOKUP(S18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,{"$f":"IFERROR(IF(P18=\"\",\"\",P18*T18*(1+U18)*(1+V18)*R18),\"\")","v":469199.99999999994},2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X18-YEAR)","v":1.4859473959783542},{"$f":"IF(X18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,750700.62444826448,{"$f":"IFERROR(AB18*Z18,0)","v":229698.99714759883},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BI18:CL18)","v":19203.920852306186},null,65538.530409906976,11104.28054963196,12963.90033111941,11444.580493688285,6885.7305154153455,4376.3482791933484,5533.4552466886962,11333.091896763035,2942.4175267585292,858.91755626210431,8978.7696993149584,10909.053987105062,4221.693056231099,34681.791191933407,18737.824802436378,4538.4428806158758,1722.3907473708462,5699.3946599086385,1148.2926895477196,1602.7802788034264,1243.9488731011668,3233.3614758025251,"","","","","","","","",{"$f":"IF(SUM(CO18:DR18)=AC18,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CO18:DR18)","v":229698.99714759883}]
[null,"Hidden Valley","WAT-62","Passive","TM MD","CCW 300 Yeppoon West LZ Distrib East - Pines LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",1700,300,"Crown Land",null,{"$f":"IF(K19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K19,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,{"$f":"IF(D19=\"Passive\",(O19*I19),\"\")","v":646000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q19,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S19=\"\",1,VLOOKUP(S19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,891479.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X19-YEAR)","v":1.4859473959783542},{"$f":"IF(X19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1324692.384566783,405328.70541793626,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BI19:CL19)","v":19203.920852306186},null,115649.82005111613,19594.703136155778,22876.203220875555,20195.19916570315,12150.615676726984,7722.5395168948662,9764.3798165440203,19998.465487185887,5192.2137307100029,1515.6528564064542,15844.009524040577,19250.204767269239,7449.6336614586307,61199.768827760876,33064.916973230364,8008.572959642599,3039.3446228546359,10057.197845240207,2026.286553598577,2828.279024045286,2195.0822276172371,5705.6157728591352,"","","","","","","","",{"$f":"IF(SUM(CO19:DR19)=AC19,\"\",\"ERROR\")","v":""},null,405328.70541793614]
[null,"Yeppoon","WAT-6","Passive","TM MH","CCW 300 Rockhampton Rd Augm - Yep West HZ, 1000m",null,"mPVC (to 450mm) and DICL Trunk Watermains",1000,300,"Crown Land",null,{"$f":"IF(K20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K20,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,380000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q20,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S20=\"\",1,VLOOKUP(S20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,524400,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X20-YEAR)","v":1.4859473959783542},{"$f":"IF(X20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,779230.81445104897,238428.65024584488,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BI20:CL20)","v":19203.920852306186},null,{"$f":"IF(BI20=\"\",\"\",(BI20/$CM20)*$AC20)","v":68029.30591242126},{"$f":"IF(BJ20=\"\",\"\",(BJ20/$CM20)*$AC20)","v":11526.295962444578},{"$f":"IF(BK20=\"\",\"\",(BK20/$CM20)*$AC20)","v":13456.590129926799},{"$f":"IF(BL20=\"\",\"\",(BL20/$CM20)*$AC20)","v":11879.528921001855},{"$f":"IF(BM20=\"\",\"\",(BM20/$CM20)*$AC20)","v":7147.4209863099913},{"$f":"IF(BN20=\"\",\"\",(BN20/$CM20)*$AC20)","v":4542.6703040558041},{"$f":"IF(BO20=\"\",\"\",(BO20/$CM20)*$AC20)","v":5743.7528332611892},{"$f":"IF(BP20=\"\",\"\",(BP20/$CM20)*$AC20)","v":11763.803227756405},{"$f":"IF(BQ20=\"\",\"\",(BQ20/$CM20)*$AC20)","v":3054.2433710058845},{"$f":"IF(BR20=\"\",\"\",(BR20/$CM20)*$AC20)","v":891.5605037685026},{"$f":"IF(BS20=\"\",\"\",(BS20/$CM20)*$AC20)","v":9320.0056023768102},{"$f":"IF(BT20=\"\",\"\",(BT20/$CM20)*$AC20)","v":11323.649863099554},{"$f":"IF(BU20=\"\",\"\",(BU20/$CM20)*$AC20)","v":4382.1374479168417},{"$f":"IF(BV20=\"\",\"\",(BV20/$CM20)*$AC20)","v":35999.864016329928},{"$f":"IF(BW20=\"\",\"\",(BW20/$CM20)*$AC20)","v":19449.951160723747},{"$f":"IF(BX20=\"\",\"\",(BX20/$CM20)*$AC20)","v":4710.9252703780003},{"$f":"IF(BY20=\"\",\"\",(BY20/$CM20)*$AC20)","v":1787.8497781497858},{"$f":"IF(BZ20=\"\",\"\",(BZ20/$CM20)*$AC20)","v":5915.9987324942404},{"$f":"IF(CA20=\"\",\"\",(CA20/$CM20)*$AC20)","v":1191.9332668226925},{"$f":"IF(CB20=\"\",\"\",(CB20/$CM20)*$AC20)","v":1663.6935435560508},{"$f":"IF(CC20=\"\",\"\",(CC20/$CM20)*$AC20)","v":1291.2248397748453},{"$f":"IF(CD20=\"\",\"\",(CD20/$CM20)*$AC20)","v":3356.2445722700795},{"$f":"IF(CE20=\"\",\"\",(CE20/$CM20)*$AC20)","v":""},{"$f":"IF(CF20=\"\",\"\",(CF20/$CM20)*$AC20)","v":""},{"$f":"IF(CG20=\"\",\"\",(CG20/$CM20)*$AC20)","v":""},{"$f":"IF(CH20=\"\",\"\",(CH20/$CM20)*$AC20)","v":""},{"$f":"IF(CI20=\"\",\"\",(CI20/$CM20)*$AC20)","v":""},{"$f":"IF(CJ20=\"\",\"\",(CJ20/$CM20)*$AC20)","v":""},{"$f":"IF(CK20=\"\",\"\",(CK20/$CM20)*$AC20)","v":""},{"$f":"IF(CL20=\"\",\"\",(CL20/$CM20)*$AC20)","v":""},{"$f":"IF(SUM(CO20:DR20)=AC20,\"\",\"ERROR\")","v":""},null,238428.65024584485]
[null,"Inverness","WAT-7","Passive","TM MH","CCW 300 Adelaide Park Rd Augm Inverness HZ, 1000m",null,"mPVC (to 450mm) and DICL Trunk Watermains",1000,300,"Crown Land",null,{"$f":"IF(K21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K21,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,380000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q21,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S21=\"\",1,VLOOKUP(S21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,524400,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X21-YEAR)","v":1.4859473959783542},{"$f":"IF(X21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,779230.81445104897,238428.65024584488,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,68029.30591242126,11526.295962444578,13456.590129926799,11879.528921001855,7147.4209863099913,4542.6703040558041,5743.7528332611892,11763.803227756405,3054.2433710058845,891.5605037685026,9320.0056023768102,11323.649863099554,4382.1374479168417,35999.864016329928,19449.951160723747,4710.9252703780003,1787.8497781497858,5915.9987324942404,1191.9332668226925,1663.6935435560508,1291.2248397748453,3356.2445722700795,"","","","","","","","","",null,238428.65024584485]
[null,"Farnborough","WAT-8","Passive","TM MD","CCW 200 Farnborough Rd New - Woodwind LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",1800,200,"Crown Land",null,{"$f":"IF(K22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K22,Landcost2,2,FALSE),\"Error\")))","v":0},0,340,612000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q22,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S22=\"\",1,VLOOKUP(S22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,844559.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X22-YEAR)","v":1.4859473959783542},{"$f":"IF(X22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1254971.7327474786,383995.6156590975,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,109562.98741684685,18563.402971094947,21672.192525040002,19132.293946455618,11511.109588478195,7316.0900686372415,9250.4650893574926,18945.914672070838,4918.9393238305292,1435.8816534376936,15010.114285933178,18237.0360953077,7057.5476792765967,57978.728363141883,31324.658185165608,7587.0691196614098,2879.3791163886021,9527.8716428591433,1919.6398928828626,2679.4222333060602,2079.5515840584349,5405.3202058665483,"","","","","","","","","ERROR",null,383995.61565909738]
[null,"Taroomball","WAT-9","Passive","TM MD","CCW 375 Carige Blv New - Taroomball LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",1500,375,"Crown Land",null,{"$f":"IF(K23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K23,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,735000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q23,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S23=\"\",1,VLOOKUP(S23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1014299.9999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X23-YEAR)","v":1.4859473959783542},{"$f":"IF(X23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1507196.4437408445,461171.20508077886,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,131582.99959376216,22294.282979991483,26027.87827762157,22977.509886674638,13824.616907731166,8786.4807196868824,11109.62719064993,22753.672032634095,5907.5496781298016,1724.4657112364457,18026.852941439356,21902.322761521504,8475.9763795233648,69631.315926322364,37620.300271399872,9111.9212466521822,3458.0778603686645,11442.787022061226,2305.4498713544181,3217.9335645097294,2497.5006769329243,6491.6835805750216,"","","","","","","","","",null,461171.20508077892]
[null,"Taroomball","WAT-54(part)","Passive","TM MD","CCW 375 Res to Chandler Rd to Clayton Rd - Taroomball LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",1450,375,"Crown Land",null,{"$f":"IF(K24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K24,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,710500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q24,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S24=\"\",1,VLOOKUP(S24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,980489.99999999988,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X24-YEAR)","v":1.3458683383241292},{"$f":"IF(X24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,1319610.4470434254,542893.93082445674,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,154900.41679123862,26244.984050555191,30640.198246296372,27049.283488438097,16274.434597159612,10343.505846572916,13078.329932741039,26785.780019208931,6954.4083216099179,2030.0529569732375,21221.335907254219,25783.565771643553,9977.9779907305292,81970.466488902457,44286.877558973378,10726.616684776327,4070.8731638692198,13470.527989503951,2713.9915267673859,3788.1736386005241,2940.0750627944367,7642.0547898467357,"","","","","","","","","",null,542893.93082445662]
[null,"Taroomball","WAT-54(part)","Passive","TM MD","CCW 375 Res to Chandler Rd localbdy - Taroomball LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",162,375,"Crown Land",null,{"$f":"IF(K25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K25,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,79380,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q25,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S25=\"\",1,VLOOKUP(S25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,109544.4,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X25-YEAR)","v":1.3458683383241292},{"$f":"IF(X25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,147432.33960071372,60654.356409353088,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,17306.11553115907,2932.198218062028,3423.2497351034558,3022.0578793979112,1818.2471756826599,1155.619273892974,1461.1651373131365,2992.6181814564457,776.97527455228033,226.80591657218238,2370.9354599828848,2880.6466586250035,1114.7809893092037,9158.0797042773756,4947.9132169335762,1198.422002023286,454.81479485987137,1504.9831271031999,303.2183636802182,423.23043410571364,328.47735184324046,853.80198341735934,"","","","","","","","","",null,60654.35640935308]
[null,"Taroomball","WAT-52","Passive","TM MH","CCW 200 HZ South - Taroomball HZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",250,200,"Crown Land",null,{"$f":"IF(K26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K26,Landcost2,2,FALSE),\"Error\")))","v":0},0,340,85000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q26,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S26=\"\",1,VLOOKUP(S26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,117299.99999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X26-YEAR)","v":1.4859473959783542},{"$f":"IF(X26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,174301.62954826094,53332.724397096878,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,15217.081585673175,2578.2504126520762,3010.0267395888891,2657.2630481188357,1598.7652206219716,1016.1236206440614,1284.7868179663185,2631.3770377876167,683.18601719868457,199.4280074219019,2084.7380952684971,2532.9216799038472,980.21495545508299,8052.6011615474845,4350.6469701618907,1053.7595999529735,399.91376616508364,1323.3155059526589,266.61665178928649,372.14197684806396,288.82660889700486,750.73891748146514,"","","","","","","","","",null,53332.724397096878]
[null,"Taroomball","WAT-53","Passive","TM MH","CCW 200 HZ North - Taroomball HZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",250,200,"Crown Land",null,{"$f":"IF(K27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K27,Landcost2,2,FALSE),\"Error\")))","v":0},0,340,85000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q27,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S27=\"\",1,VLOOKUP(S27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,117299.99999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X27-YEAR)","v":1.4859473959783542},{"$f":"IF(X27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,174301.62954826094,53332.724397096878,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,15217.081585673175,2578.2504126520762,3010.0267395888891,2657.2630481188357,1598.7652206219716,1016.1236206440614,1284.7868179663185,2631.3770377876167,683.18601719868457,199.4280074219019,2084.7380952684971,2532.9216799038472,980.21495545508299,8052.6011615474845,4350.6469701618907,1053.7595999529735,399.91376616508364,1323.3155059526589,266.61665178928649,372.14197684806396,288.82660889700486,750.73891748146514,"","","","","","","","","",null,53332.724397096878]
[null,"Taroomball","WAT-47","Active","TWPS MH","CCW MH Taroomball HZ Booster PS New",null,"Res, BPS and WTP",1,"BPS","Rural Grazing unFlooded m2",0.05,{"$f":"IF(K28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K28,Landcost2,2,FALSE),\"Error\")))","v":0.7},350,340000,{"$f":"I28*O28","v":340000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q28,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S28=\"\",1,VLOOKUP(S28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,469199.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X28-YEAR)","v":1.4859473959783542},{"$f":"IF(X28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,697726.59978163615,213490.03188965761,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,60913.731104457278,10320.694639904368,12049.088282812982,10636.980939848247,6399.8312816969028,4067.5263944878002,5142.980821620501,10533.359659788366,2734.7825607471641,798.30708341819286,8345.1728272235523,10139.244456938206,3923.7845893771027,32234.432015384664,17415.569350720507,4218.182610041933,1600.8483282422424,5297.2105355504773,1067.2621385137209,1489.6783054476421,1156.1682370638416,3005.1957263718837,"","","","","","","","","",null,213490.03188965761]
[null,"Taroomball","WAT-46","Active","TRES MD","CCW MD Taroomball LZ 4 ML New",null,"Res, BPS and WTP",1,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K29,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,1275000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q29,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S29=\"\",1,VLOOKUP(S29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1759499.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X29-YEAR)","v":1.4859473959783542},{"$f":"IF(X29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2633098.7856736435,805674.23385895707,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,229877.82241954701,38948.505807497691,45471.162681598558,40142.115270814807,24151.849709651608,15350.136877930747,19408.714760752908,39751.06658959639,10320.593541995475,3012.6720302780063,31493.230220083347,38263.744388658291,14807.680315996649,121647.13775159541,65723.32848360503,15918.687221795986,6041.3230489729604,19990.750865712802,4027.6616110026907,5621.786726127616,4363.1777575915821,11341.085778151375,"","","","","","","","","",null,805674.23385895684]
[null,"Taroomball","WAT-10","Passive","TM MD","CCW 375 Tanby Rd to sth New - Taroomball LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",2000,375,"Crown Land",null,{"$f":"IF(K30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K30,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,980000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q30,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S30=\"\",1,VLOOKUP(S30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1352400,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X30-YEAR)","v":1.4859473959783542},{"$f":"IF(X30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2009595.2583211262,614894.94010770519,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,{"$f":"$J30*$J30/1000/1000*3.142/4*3600*24*$AK$5/$AK$2/$AK$7/$AK$3/$AK$4*1000","v":2790.5921052631575},175443.99945834954,29725.710639988643,34703.837703495425,30636.679848899519,18432.822543641556,11715.307626249178,14812.836254199907,30338.229376845462,7876.73290417307,2299.2876149819276,24035.803921919141,29203.097015362007,11301.301839364485,92841.754568429824,50160.400361866501,12149.228328869578,4610.7704804915529,15257.049362748303,3073.9331618058909,4290.5780860129726,3330.0009025772329,8655.5781074333627,"","","","","","","","","",null,614894.94010770496]
[null,"Mulambin","WAT-11","Passive","TM MD","CCW 375 Mulambin LZ Res Inlet New",null,"mPVC (to 450mm) and DICL Trunk Watermains",440,375,"Crown Land",null,{"$f":"IF(K31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K31,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,215600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q31,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S31=\"\",1,VLOOKUP(S31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,297528,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X31-YEAR)","v":1.4859473959783542},{"$f":"IF(X31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,442110.95683064777,135276.88682369515,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,2790.5921052631575,38597.679880836906,6539.6563407975027,7634.8442947689946,6740.0695667578948,4055.2209596011426,2577.3676777748196,3258.82397592398,6674.4104629060021,1732.8812389180755,505.84327529602416,5287.8768628222115,6424.6813433796415,2486.2864046601871,20425.186005054562,11035.288079610631,2672.8302323513076,1014.3695057081417,3356.5508598046267,676.26529559729613,943.92717892285407,732.60019856699125,1904.22718363534,"","","","","","","","","",null,135276.88682369518]
[null,"Mulambin","WAT-12","Passive","TM MD","CCW 375 Mulambin LZ Res Outlet New",null,"mPVC (to 450mm) and DICL Trunk Watermains",440,375,"Crown Land",null,{"$f":"IF(K32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K32,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,215600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q32,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S32=\"\",1,VLOOKUP(S32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,297528,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X32-YEAR)","v":1.4859473959783542},{"$f":"IF(X32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,442110.95683064777,135276.88682369515,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AT32=\"y\",BY$16,IF(AND(AT32>0,AT32<=1),AT32*BY$16,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,2790.5921052631575,38597.679880836906,6539.6563407975027,7634.8442947689946,6740.0695667578948,4055.2209596011426,2577.3676777748196,3258.82397592398,6674.4104629060021,1732.8812389180755,505.84327529602416,5287.8768628222115,6424.6813433796415,2486.2864046601871,20425.186005054562,11035.288079610631,2672.8302323513076,1014.3695057081417,3356.5508598046267,676.26529559729613,943.92717892285407,732.60019856699125,1904.22718363534,"","","","","","","","","",null,135276.88682369518]
[null,"Tanby","WAT-59","Passive","TM MD","CCW 375 Kinka Bch Rd to Tanby Rd - Kinka West LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",250,375,"Crown Land",null,{"$f":"IF(K33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K33,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,122500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q33,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S33=\"\",1,VLOOKUP(S33,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,169050,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X33-YEAR)","v":1.3458683383241292},{"$f":"IF(X33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,227519.04259369406,93602.401866285654,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,{"$f":"IF(AE33=\"y\",BJ$16,IF(AND(AE33>0,AE33<=1),AE33*BJ$16,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,2790.5921052631575,26706.968412282524,4524.9972500957228,5282.7928010855812,4663.6695669720866,2805.9369995102784,1783.3630769953306,2254.8844711622482,4618.2379343463681,1199.0359175189515,350.00913051262722,3658.851018492107,4445.4423744213027,1720.3410328845741,14132.839049810769,7635.6685446505826,1849.4166697890221,701.87468342572765,2322.5048257765438,467.92957358058379,653.13338596560766,506.90949358524779,1317.5956534218512,"","","","","","","","","ERROR",null,93602.40186628564]
[null,"Zilzie","WAT-16","Passive","TM MD","CCW 375 Hartley St New - Zilzie LZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",2600,375,"Crown Land",null,{"$f":"IF(K34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K34,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,1274000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q34,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S34=\"\",1,VLOOKUP(S34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1758119.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X34-YEAR)","v":1.4859473959783542},{"$f":"IF(X34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2612473.8358174637,799363.42214001669,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,2790.5921052631575,228077.1992958544,38643.423831985237,45114.989014544051,39827.683803569373,23962.66930673402,15229.899914123931,19256.687130459879,39439.6981898991,10239.75277542499,2989.0738994765056,31246.54509849488,37964.026119970607,14691.69239117383,120694.28093895875,65208.520470426447,15793.996827530451,5994.0016246390187,19834.164171572793,3996.1131103476582,5577.751511816864,4329.0011733504025,11252.251539663372,"","","","","","","","","ERROR",null,799363.42214001645]
[null,"Emu Park","WAT-20","Passive","TM MH","CCW 200 East New - West Emu Park HZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",1500,200,"Crown Land",null,{"$f":"IF(K35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K35,Landcost2,2,FALSE),\"Error\")))","v":0},0,340,510000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q35,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S35=\"\",1,VLOOKUP(S35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,703800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X35-YEAR)","v":1.4859473959783542},{"$f":"IF(X35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1045809.7772895657,319996.34638258128,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD35=\"y\",BI$16,IF(AND(AD35>0,AD35<=1),AD35*BI$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AE35=\"y\",BJ$16,IF(AND(AE35>0,AE35<=1),AE35*BJ$16,\"\"))","v":928.37029088076008},{"$f":"IF(AF35=\"y\",BK$16,IF(AND(AF35>0,AF35<=1),AF35*BK$16,\"\"))","v":1083.8432861595347},956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,793.76842105263131,91302.489514039058,15469.502475912459,18060.160437533334,15943.578288713015,9592.5913237318309,6096.7417238643684,7708.7209077979114,15788.262226725701,4099.1161031921083,1196.5680445314113,12508.428571610983,15197.530079423084,5881.2897327304981,48315.606969284905,26103.881820971343,6322.5575997178421,2399.4825969905019,7939.8930357159534,1599.699910735719,2232.8518610883839,1732.9596533820293,4504.4335048887915,"","","","","","","","","",null,319996.34638258116]
[null,"Emu Park","WAT-21","Passive","TM MH","CCW 200 West New - West Emu Park HZ",null,"mPVC (to 450mm) and DICL Trunk Watermains",1500,200,"Crown Land",null,{"$f":"IF(K36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K36,Landcost2,2,FALSE),\"Error\")))","v":0},0,340,510000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q36,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S36=\"\",1,VLOOKUP(S36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,703800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X36-YEAR)","v":1.4859473959783542},{"$f":"IF(X36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1045809.7772895657,319996.34638258128,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD36=\"y\",BI$16,IF(AND(AD36>0,AD36<=1),AD36*BI$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,{"$f":"$J36*$J36/1000/1000*3.142/4*3600*24*$AK$5/$AK$2/$AK$7/$AK$3/$AK$4*1000","v":793.76842105263131},91302.489514039058,15469.502475912459,18060.160437533334,15943.578288713015,9592.5913237318309,6096.7417238643684,7708.7209077979114,15788.262226725701,4099.1161031921083,1196.5680445314113,12508.428571610983,15197.530079423084,5881.2897327304981,48315.606969284905,26103.881820971343,6322.5575997178421,2399.4825969905019,7939.8930357159534,1599.699910735719,2232.8518610883839,1732.9596533820293,4504.4335048887915,"","","","","","","","","",null,319996.34638258116]
[null,"Zilzie","WAT-23","Active","TRES MD","CCW MD GBRR LZ Reservoir 4ML New",null,"Res, BPS and WTP",1,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K37,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,{"$f":"I37*O37","v":1275000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q37,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S37=\"\",1,VLOOKUP(S37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1759499.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X37-YEAR)","v":1.4859473959783542},{"$f":"IF(X37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2633098.7856736435,805674.23385895707,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,229877.82241954701,38948.505807497691,45471.162681598558,40142.115270814807,24151.849709651608,15350.136877930747,19408.714760752908,39751.06658959639,10320.593541995475,3012.6720302780063,31493.230220083347,38263.744388658291,14807.680315996649,121647.13775159541,65723.32848360503,15918.687221795986,6041.3230489729604,19990.750865712802,4027.6616110026907,5621.786726127616,4363.1777575915821,11341.085778151375,"","","","","","","","","",null,805674.23385895684]
[null,"Tanby","WAT-24","Active","TRES MD","CCW MD Kinka West LZ Reservoir 4ML New",null,"Res, BPS and WTP",1,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K38,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,1275000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q38,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S38=\"\",1,VLOOKUP(S38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1759499.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X38-YEAR)","v":1.4859473959783542},{"$f":"IF(X38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2633098.7856736435,805674.23385895707,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,229877.82241954701,38948.505807497691,45471.162681598558,40142.115270814807,24151.849709651608,15350.136877930747,19408.714760752908,39751.06658959639,10320.593541995475,3012.6720302780063,31493.230220083347,38263.744388658291,14807.680315996649,121647.13775159541,65723.32848360503,15918.687221795986,6041.3230489729604,19990.750865712802,4027.6616110026907,5621.786726127616,4363.1777575915821,11341.085778151375,"","","","","","","","","",null,805674.23385895684]
[null,"Mulambin","WAT-25","Active","TRES MD","CCW MD Mulambin LZ Reservoir 4ML New",null,"Res, BPS and WTP",1,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K39,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,1275000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q39,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S39=\"\",1,VLOOKUP(S39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1759499.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X39-YEAR)","v":1.4859473959783542},{"$f":"IF(X39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2633098.7856736435,805674.23385895707,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,229877.82241954701,38948.505807497691,45471.162681598558,40142.115270814807,24151.849709651608,15350.136877930747,19408.714760752908,39751.06658959639,10320.593541995475,3012.6720302780063,31493.230220083347,38263.744388658291,14807.680315996649,121647.13775159541,65723.32848360503,15918.687221795986,6041.3230489729604,19990.750865712802,4027.6616110026907,5621.786726127616,4363.1777575915821,11341.085778151375,"","","","","","","","","",null,805674.23385895684]
[null,"Emu Park","WAT-26","Active","TRES MD","CCW MD West Emu Park LZ Reservoir 4ML New",null,"Res, BPS and WTP",1,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K40,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,1275000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q40,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S40=\"\",1,VLOOKUP(S40,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,1686187.4999999998,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X40-YEAR)","v":1.2189944199947571},{"$f":"IF(X40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,2070690.5838148438,1145411.0528351178,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,326812.73340449436,55372.316959475342,64645.448658948313,57069.247821349418,34336.204934028538,21822.984655100441,27592.984203814412,56513.301679794415,14672.582810796228,4283.0559760109418,44773.29976259284,54398.805253711871,21051.78493738547,172943.31911181106,93437.550452200536,22631.281384210506,8588.828962417303,28420.453371565989,5726.0464992477309,7992.3825066938798,6203.0431395236083,16123.396349944383,"","","","","","","","","",null,1145411.0528351176]
[null,"Emu Park","WAT-28","Active","TWPS MH","CCW MH Emu Park HZ Booster PS Augm",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K41,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q41,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S41=\"\",1,VLOOKUP(S41,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,449649.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X41-YEAR)","v":1.2189944199947571},{"$f":"IF(X41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,592004.64007045364,327469.81290518411,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,93434.845419120757,15830.790378671296,18481.952767191287,16315.938160749605,9816.6248507809451,6239.1302094997045,7888.7569247330475,16156.994715503679,4194.850343022591,1224.5137111738998,12800.561038862777,15552.466107783315,6018.6463695301536,49444.01070040901,26713.534053268297,6470.2199811571181,2455.5221520132241,8125.3280429160877,1637.0606614575431,2284.999780345639,1773.4326653428841,4609.6338716511955,"","","","","","","","","",null,327469.81290518405]
[null,"Zilzie","WAT-29","Active","TWPS MH","CCW MH GBRR HZ Booster PS New",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K42,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q42,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S42=\"\",1,VLOOKUP(S42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,469199.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X42-YEAR)","v":1.4859473959783542},{"$f":"IF(X42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,750700.62444826448,229698.99714759883,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,65538.530409906976,11104.28054963196,12963.90033111941,11444.580493688285,6885.7305154153455,4376.3482791933484,5533.4552466886962,11333.091896763035,2942.4175267585292,858.91755626210431,8978.7696993149584,10909.053987105062,4221.693056231099,34681.791191933407,18737.824802436378,4538.4428806158758,1722.3907473708462,5699.3946599086385,1148.2926895477196,1602.7802788034264,1243.9488731011668,3233.3614758025251,"","","","","","","","","",null,229698.99714759883]
[null,"Inverness","WAT-30","Active","TWPS MH","CCW MH Inverness HZ Booster PS New",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K43,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q43,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S43=\"\",1,VLOOKUP(S43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,449649.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X43-YEAR)","v":1.2189944199947571},{"$f":"IF(X43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,592004.64007045364,327469.81290518411,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,93434.845419120757,15830.790378671296,18481.952767191287,16315.938160749605,9816.6248507809451,6239.1302094997045,7888.7569247330475,16156.994715503679,4194.850343022591,1224.5137111738998,12800.561038862777,15552.466107783315,6018.6463695301536,49444.01070040901,26713.534053268297,6470.2199811571181,2455.5221520132241,8125.3280429160877,1637.0606614575431,2284.999780345639,1773.4326653428841,4609.6338716511955,"","","","","","","","","",null,327469.81290518405]
[null,"Keppel Sands","WAT-31","Active","TWPS MH","CCW MH Keppel Sands Booster PS New",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K44,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q44,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S44=\"\",1,VLOOKUP(S44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,449649.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X44-YEAR)","v":1.2189944199947571},{"$f":"IF(X44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,592004.64007045364,327469.81290518411,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,{"$f":"IF(AI44=\"y\",BN$16,IF(AND(AI44>0,AI44<=1),AI44*BN$16,\"\"))","v":365.88338224982101},462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AY44=\"y\",CD$16,IF(AND(AY44>0,AY44<=1),AY44*CD$16,\"\"))","v":270.32428804339997},"","","","","","","","",19203.920852306186,null,93434.845419120757,15830.790378671296,18481.952767191287,16315.938160749605,9816.6248507809451,6239.1302094997045,7888.7569247330475,16156.994715503679,4194.850343022591,1224.5137111738998,12800.561038862777,15552.466107783315,6018.6463695301536,49444.01070040901,26713.534053268297,6470.2199811571181,2455.5221520132241,8125.3280429160877,1637.0606614575431,2284.999780345639,1773.4326653428841,4609.6338716511955,"","","","","","","","","",null,327469.81290518405]
[null,"Pacific Heights","WAT-33","Active","TWPS MH","CCW MH Pacific Hts HZ Booster PS Augm",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K45,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q45,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S45=\"\",1,VLOOKUP(S45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,449649.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X45-YEAR)","v":1.2189944199947571},{"$f":"IF(X45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,592004.64007045364,327469.81290518411,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,93434.845419120757,15830.790378671296,18481.952767191287,16315.938160749605,9816.6248507809451,6239.1302094997045,7888.7569247330475,16156.994715503679,4194.850343022591,1224.5137111738998,12800.561038862777,15552.466107783315,6018.6463695301536,49444.01070040901,26713.534053268297,6470.2199811571181,2455.5221520132241,8125.3280429160877,1637.0606614575431,2284.999780345639,1773.4326653428841,4609.6338716511955,"","","","","","","","","",null,327469.81290518405]
[null,"Emu Park","WAT-34","Active","TWPS MH","CCW MH West Emu Park HZ Booster PS New",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K46,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q46,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S46=\"\",1,VLOOKUP(S46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,469199.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X46-YEAR)","v":1.4859473959783542},{"$f":"IF(X46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,750700.62444826448,229698.99714759883,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,65538.530409906976,11104.28054963196,12963.90033111941,11444.580493688285,6885.7305154153455,4376.3482791933484,5533.4552466886962,11333.091896763035,2942.4175267585292,858.91755626210431,8978.7696993149584,10909.053987105062,4221.693056231099,34681.791191933407,18737.824802436378,4538.4428806158758,1722.3907473708462,5699.3946599086385,1148.2926895477196,1602.7802788034264,1243.9488731011668,3233.3614758025251,"","","","","","","","","",null,229698.99714759883]
[null,"Glenlee","WAT-63","Passive","TM MH","CAVW MH 300 Glenlee Distrib New",null,"mPVC (to 450mm) and DICL Trunk Watermains",3500,300,"Rural Grazing unFlooded m2",1.75,{"$f":"IF(K47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K47,Landcost2,2,FALSE),\"Error\")))","v":0.7},12250,380,1330000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q47,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S47=\"\",1,VLOOKUP(S47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1835399.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X47-YEAR)","v":1.4859473959783542},{"$f":"IF(X47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2745510.7061794056,840069.97640491079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,{"$f":"$J47*$J47/1000/1000*3.142/4*3600*24*$AK$5/$AK$2/$AK$7/$AK$3/$AK$4*1000","v":1785.9789473684211},"","","","","","","","","","","","","","","","","","","","","","",840069.97640491079,"","","","","","","","",null,840069.97640491079]
[null,"Glenlee","WAT-63 Term","Passive","TM MH","CAVW MH 300 Glenlee Distrib Terminal Value",null,"mPVC (to 450mm) and DICL Trunk Watermains",{"$f":"-3500*0.9","v":-3150},300,"Rural Grazing unFlooded m2",{"$f":"1.75*0.9","v":1.575},{"$f":"IF(K48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K48,Landcost2,2,FALSE),\"Error\")))","v":0.7},11025,380,-1197000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q48,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S48=\"\",1,VLOOKUP(S48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-1651859.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X48-YEAR)","v":1.4859473959783542},{"$f":"IF(X48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-2438194.4954801425,-746037.51778440282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,1785.9789473684211,"","","","","","","","","","","","","","","","","","","","","","",-746037.51778440282,"","","","","","","","",null,-746037.51778440282]
[null,"Glenlee","WAT-64","Passive","TM MH","CAVW MH 300 McLaughlin Distrib New",null,"mPVC (to 450mm) and DICL Trunk Watermains",2700,300,"Crown Land",null,{"$f":"IF(K49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K49,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,1026000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q49,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S49=\"\",1,VLOOKUP(S49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,1415880,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X49-YEAR)","v":1.4859473959783542},{"$f":"IF(X49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2103923.1990178321,643757.35566378117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,1785.9789473684211,"","","","","","","","","","","","","","","","","","","","","","",643757.35566378117,"","","","","","","","",null,643757.35566378117]
[null,"Glenlee","WAT-64 Terminal Value","Passive","TM MH","CAVW MH 300 McLaughlin Distrib New - Terminal value",null,"mPVC (to 450mm) and DICL Trunk Watermains",-2700,300,"Crown Land",null,{"$f":"IF(K50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K50,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,-1026000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q50,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S50=\"\",1,VLOOKUP(S50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-1415880,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X50-YEAR)","v":1.4859473959783542},{"$f":"IF(X50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-2103923.1990178321,-643757.35566378117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",1409.4544533161775,"","","","","","","",1409.4544533161775,{"$f":"$J50*$J50/1000/1000*3.142/4*3600*24*$AK$5/$AK$2/$AK$7/$AK$3/$AK$4*1000","v":1785.9789473684211},"","","","","","","","","","","","","","","","","","","","","","",-643757.35566378117,"","","","","","","","",null,-643757.35566378117]
[null,"Hidden Valley","WAT-60","Active","TRES MD","CCW MD Yeppoon West Reservoir - Pines LZ - Terminal Value",null,"Res, BPS and WTP",-0.8,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K51=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K51,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K51,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,{"$f":"I51*O51","v":-1020000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q51,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S51=\"\",1,VLOOKUP(S51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-1407600,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X51-YEAR)","v":1.4859473959783542},{"$f":"IF(X51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((W51*Y51*(1-AA51)+(N51*((1+Landind)^(X51-YEAR)))),0)","v":-2073045.212129402},-634309.32486265863,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,"y",null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","",19,"",19222.920852306186,null,-180804.49580819556,-30633.946680401448,-35764.174881794868,-31572.74954070117,-18996.016943379389,-12073.2558260264,-15265.425997460725,-31265.180246282176,-8117.3977209344748,-2369.5397917757132,-24770.191188436344,-30095.365177501175,-11646.600552603199,-95678.431160469743,-51692.995628029676,-12520.434493294781,-4751.6474464006678,-15723.211543677431,-3167.853772054194,-4421.6719292895104,-3431.7453779560378,-8920.039673482639,"","","","","","",-626.95348251119924,"","",null,-634309.32486265851]
[null,"Hidden Valley","WAT-61","Active","TWPS MH","CCW MH Yeppoon West HZ New - Pines LZ - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K52=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K52,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K52,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,{"$f":"I52*O52","v":-272000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q52,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S52=\"\",1,VLOOKUP(S52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-375360,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X52-YEAR)","v":1.4859473959783542},{"$f":"IF(X52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-504271.10829921422,-154296.61851149867,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-44024.457006939883,-7459.1224214629883,-8708.2921939205899,-7687.7134527673315,-4625.3790730628498,-2939.7417894438927,-3717.009842668796,-7612.8227753078045,-1976.5217970719998,-576.96409717558925,-6031.3445866182183,-7327.9821082026392,-2835.8546230454981,-23296.937171208472,-12586.833382729232,-3048.6262390455336,-1156.988369017756,-3828.4769829505053,-771.34720333514281,-1076.641954502634,-835.6027109572683,-2171.9587300640237,"","","","","","","","","",null,-154296.61851149861]
[null,"Hidden Valley","WAT-62","Passive","TM MD","CCW 300 Yeppoon West LZ Distrib East - Pines LZ - Terminal Value",null,"mPVC (to 450mm) and DICL Trunk Watermains",{"$f":"-0.8*1700","v":-1360},300,"Crown Land",null,{"$f":"IF(K53=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K53,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K53,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,-516800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q53,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S53=\"\",1,VLOOKUP(S53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-713184,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X53-YEAR)","v":1.4859473959783542},{"$f":"IF(X53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-1059753.9076534265,-324262.96433434903,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-92519.856040892904,-15675.762508924625,-18300.962576700447,-16156.159332562522,-9720.4925413815872,-6178.0316135158937,-7811.5038532352164,-15998.77238974871,-4153.7709845680029,-1212.5222851251635,-12675.207619232462,-15400.163813815392,-5959.706929166905,-48959.815062208705,-26451.933578584296,-6406.8583677140796,-2431.4756982837089,-8045.7582761921667,-1621.0292428788619,-2262.623219236229,-1756.0657820937897,-4564.4926182873087,"","","","","","","","","",null,-324262.96433434897]
[null,"Inverness","WAT-65","Active","TRES MD","CCW MD Panorama Reservoir, 1 ML, New",null,"Res, BPS and WTP",1,"1ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K54=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K54,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K54,Landcost2,2,FALSE),\"Error\")))","v":5},12500,680000,{"$f":"I54*O54","v":680000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q54,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(S54=\"\",1,VLOOKUP(S54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,938399.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X54-YEAR)","v":1.4859473959783542},{"$f":"IF(X54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1412987.3788358169,432345.16307927895,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,123358.2513198348,20900.752918933158,24400.975504476341,21541.273933982957,12960.493165297808,8237.2715334223176,10415.20703498868,21331.427325083074,5538.291421604682,1616.6759783246932,16900.063553203869,20533.292629331361,7946.1756278110688,65278.929620763025,35268.799692471795,8542.3700221251711,3241.9266858173746,10727.542324044189,2161.3450484776854,3016.792888191168,2341.3914953125486,6085.9133557811183,"","","","","","","","","",null,432345.16307927883]
[null,"Inverness","WAT-65","Active","TRES MD","CCW MD Panorama Reservoir, 1 ML, New - Terminal Value",null,"Res, BPS and WTP",-0.9,"1ML Reservoir","Residential Zoned, unDeveloped m2",0.25,{"$f":"IF(K55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K55,Landcost2,2,FALSE),\"Error\")))","v":72},{"$f":"IF(M55=\"\",0,M55*10000*L55)","v":180000},{"$f":"IF(H55=TYPE1,VLOOKUP(J55,WaterUnitrates1,2,FALSE),IF(H55=TYPE2,VLOOKUP(J55,Unitrates2,2,FALSE),0))","v":680000},{"$f":"I55*O55","v":-612000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q55,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(S55=\"\",1,VLOOKUP(S55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X55=\"\",\"\",IF(X55<=YEAR+5,0.075,IF(AND(X55>YEAR+5,X55<=YEAR+10),0.15,IF(AND(X55>YEAR+10,X55<=YEAR+20),0.2,IF(X55>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(P55=\"\",\"\",P55*T55*(1+U55)*(1+V55)*R55),\"\")","v":-844559.99999999988},2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X55-YEAR)","v":1.4859473959783542},{"$f":"IF(X55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((W55*Y55*(1-AA55)+(N55*((1+Landind)^(X55-YEAR)))),0)","v":-987501.20147137484},{"$f":"IFERROR(AB55*Z55,0)","v":-302155.11786304088},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD55=\"y\",BI$16,IF(AND(AD55>0,AD55<=1),AD55*BI$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BI55:CL55)","v":19203.920852306186},null,{"$f":"IF(BI55=\"\",\"\",(BI55/$CM55)*$AC55)","v":-86211.967080775474},{"$f":"IF(BJ55=\"\",\"\",(BJ55/$CM55)*$AC55)","v":-14607.008475976671},{"$f":"IF(BK55=\"\",\"\",(BK55/$CM55)*$AC55)","v":-17053.225661220731},{"$f":"IF(BL55=\"\",\"\",(BL55/$CM55)*$AC55)","v":-15054.652440390906},{"$f":"IF(BM55=\"\",\"\",(BM55/$CM55)*$AC55)","v":-9057.7614238408987},{"$f":"IF(BN55=\"\",\"\",(BN55/$CM55)*$AC55)","v":-5756.8210855517245},{"$f":"IF(BO55=\"\",\"\",(BO55/$CM55)*$AC55)","v":-7278.9252152403787},{"$f":"IF(BP55=\"\",\"\",(BP55/$CM55)*$AC55)","v":-14907.995944007998},{"$f":"IF(BQ55=\"\",\"\",(BQ55/$CM55)*$AC55)","v":-3870.5720340115754},{"$f":"IF(BR55=\"\",\"\",(BR55/$CM55)*$AC55)","v":-1129.8540205652098},{"$f":"IF(BS55=\"\",\"\",(BS55/$CM55)*$AC55)","v":-11811.027694728322},{"$f":"IF(BT55=\"\",\"\",(BT55/$CM55)*$AC55)","v":-14350.19975785934},{"$f":"IF(BU55=\"\",\"\",(BU55/$CM55)*$AC55)","v":-5553.3815072227608},{"$f":"IF(BV55=\"\",\"\",(BV55/$CM55)*$AC55)","v":-45621.79563442451},{"$f":"IF(BW55=\"\",\"\",(BW55/$CM55)*$AC55)","v":-24648.473576221531},{"$f":"IF(BX55=\"\",\"\",(BX55/$CM55)*$AC55)","v":-5970.0467156415007},{"$f":"IF(BY55=\"\",\"\",(BY55/$CM55)*$AC55)","v":-2265.700702836044},{"$f":"IF(BZ55=\"\",\"\",(BZ55/$CM55)*$AC55)","v":-7497.2084623691289},{"$f":"IF(CA55=\"\",\"\",(CA55/$CM55)*$AC55)","v":-1510.5094809299931},{"$f":"IF(CB55=\"\",\"\",(CB55/$CM55)*$AC55)","v":-2108.3603762502075},{"$f":"IF(CC55=\"\",\"\",(CC55/$CM55)*$AC55)","v":-1636.3393964926986},{"$f":"IF(CD55=\"\",\"\",(CD55/$CM55)*$AC55)","v":-4253.2911764832261},{"$f":"IF(CE55=\"\",\"\",(CE55/$CM55)*$AC55)","v":""},{"$f":"IF(CF55=\"\",\"\",(CF55/$CM55)*$AC55)","v":""},{"$f":"IF(CG55=\"\",\"\",(CG55/$CM55)*$AC55)","v":""},{"$f":"IF(CH55=\"\",\"\",(CH55/$CM55)*$AC55)","v":""},{"$f":"IF(CI55=\"\",\"\",(CI55/$CM55)*$AC55)","v":""},{"$f":"IF(CJ55=\"\",\"\",(CJ55/$CM55)*$AC55)","v":""},{"$f":"IF(CK55=\"\",\"\",(CK55/$CM55)*$AC55)","v":""},{"$f":"IF(CL55=\"\",\"\",(CL55/$CM55)*$AC55)","v":""},{"$f":"IF(SUM(CO55:DR55)=AC55,\"\",\"ERROR\")","v":""},null,-302155.11786304082]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K56=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K56,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K56,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q56,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S56=\"\",1,VLOOKUP(S56,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X56-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Hidden Valley","WAT-60","Active","TRES MD","CCW MD Yeppoon West Reservoir - Pines LZ - Terminal Value",null,"Res, BPS and WTP",-0.8,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K57,Landcost2,2,FALSE),\"Error\")))","v":5},{"$f":"IF(M57=\"\",0,M57*10000*L57)","v":12500},{"$f":"IF(H57=TYPE1,VLOOKUP(J57,WaterUnitrates1,2,FALSE),IF(H57=TYPE2,VLOOKUP(J57,Unitrates2,2,FALSE),0))","v":1275000},{"$f":"I57*O57","v":-1020000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q57,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S57=\"\",1,VLOOKUP(S57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X57=\"\",\"\",IF(X57<=YEAR+5,0.075,IF(AND(X57>YEAR+5,X57<=YEAR+10),0.15,IF(AND(X57>YEAR+10,X57<=YEAR+20),0.2,IF(X57>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(P57=\"\",\"\",P57*T57*(1+U57)*(1+V57)*R57),\"\")","v":-1407600},2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X57-YEAR)","v":1.4859473959783542},{"$f":"IF(X57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-2073045.212129402,{"$f":"IFERROR(AB57*Z57,0)","v":-634309.32486265863},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,"y",null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","",19,"",{"$f":"SUM(BI57:CL57)","v":19222.920852306186},null,-180804.49580819556,-30633.946680401448,-35764.174881794868,-31572.74954070117,-18996.016943379389,-12073.2558260264,-15265.425997460725,-31265.180246282176,-8117.3977209344748,-2369.5397917757132,-24770.191188436344,-30095.365177501175,-11646.600552603199,-95678.431160469743,-51692.995628029676,-12520.434493294781,-4751.6474464006678,-15723.211543677431,-3167.853772054194,-4421.6719292895104,-3431.7453779560378,-8920.039673482639,"","","","","","",-626.95348251119924,"",{"$f":"IF(SUM(CO57:DR57)=AC57,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CO57:DR57)","v":-634309.32486265851}]
[null,"Hidden Valley","WAT-61","Active","TWPS MH","CCW MH Yeppoon West HZ New - Pines LZ - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K58,Landcost2,2,FALSE),\"Error\")))","v":72},{"$f":"IF(M58=\"\",0,M58*10000*L58)","v":36000},340000,{"$f":"I58*O58","v":-272000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q58,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S58=\"\",1,VLOOKUP(S58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,{"$f":"IFERROR(IF(P58=\"\",\"\",P58*T58*(1+U58)*(1+V58)*R58),\"\")","v":-375360},2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X58-YEAR)","v":1.4859473959783542},{"$f":"IF(X58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-504271.10829921422,{"$f":"IFERROR(AB58*Z58,0)","v":-154296.61851149867},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD58=\"y\",BI$16,IF(AND(AD58>0,AD58<=1),AD58*BI$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,{"$f":"IF(AU58=\"y\",BZ$16,IF(AND(AU58>0,AU58<=1),AU58*BZ$16,\"\"))","v":476.49630740273426},{"$f":"IF(AV58=\"y\",CA$16,IF(AND(AV58>0,AV58<=1),AV58*CA$16,\"\"))","v":96.002691344735496},{"$f":"IF(AW58=\"y\",CB$16,IF(AND(AW58>0,AW58<=1),AW58*CB$16,\"\"))","v":134},{"$f":"IF(AX58=\"y\",CC$16,IF(AND(AX58>0,AX58<=1),AX58*CC$16,\"\"))","v":104},{"$f":"IF(AY58=\"y\",CD$16,IF(AND(AY58>0,AY58<=1),AY58*CD$16,\"\"))","v":270.32428804339997},{"$f":"IF(AZ58=\"y\",CE$16,IF(AND(AZ58>0,AZ58<=1),AZ58*CE$16,\"\"))","v":""},{"$f":"IF(BA58=\"y\",CF$16,IF(AND(BA58>0,BA58<=1),BA58*CF$16,\"\"))","v":""},{"$f":"IF(BB58=\"y\",CG$16,IF(AND(BB58>0,BB58<=1),BB58*CG$16,\"\"))","v":""},{"$f":"IF(BC58=\"y\",CH$16,IF(AND(BC58>0,BC58<=1),BC58*CH$16,\"\"))","v":""},{"$f":"IF(BD58=\"y\",CI$16,IF(AND(BD58>0,BD58<=1),BD58*CI$16,\"\"))","v":""},{"$f":"IF(BE58=\"y\",CJ$16,IF(AND(BE58>0,BE58<=1),BE58*CJ$16,\"\"))","v":""},{"$f":"IF(BF58=\"y\",CK$16,IF(AND(BF58>0,BF58<=1),BF58*CK$16,\"\"))","v":""},{"$f":"IF(BG58=\"y\",CL$16,IF(AND(BG58>0,BG58<=1),BG58*CL$16,\"\"))","v":""},{"$f":"SUM(BI58:CL58)","v":19203.920852306186},null,-44024.457006939883,-7459.1224214629883,-8708.2921939205899,-7687.7134527673315,-4625.3790730628498,-2939.7417894438927,-3717.009842668796,-7612.8227753078045,-1976.5217970719998,-576.96409717558925,-6031.3445866182183,-7327.9821082026392,-2835.8546230454981,-23296.937171208472,-12586.833382729232,-3048.6262390455336,-1156.988369017756,-3828.4769829505053,-771.34720333514281,-1076.641954502634,-835.6027109572683,-2171.9587300640237,"","","","","","","","",{"$f":"IF(SUM(CO58:DR58)=AC58,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CO58:DR58)","v":-154296.61851149861}]
[null,"Taroomball","WAT-47","Active","TWPS MH","CCW MH Taroomball HZ Booster PS New - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K59=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K59,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K59,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,{"$f":"I59*O59","v":-272000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q59,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S59=\"\",1,VLOOKUP(S59,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,0.15,-336260,2016,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X59-YEAR)","v":1.1040808032},{"$f":"IF(X59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.74374332410249289},0,-331511.30196883203,-246559.31770384443,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",{"$f":"SUM(BI59:CL59)","v":19203.920852306186},null,{"$f":"IF(BI59=\"\",\"\",(BI59/$CM59)*$AC59)","v":-70349.176713191599},{"$f":"IF(BJ59=\"\",\"\",(BJ59/$CM59)*$AC59)","v":-11919.354763878415},{"$f":"IF(BK59=\"\",\"\",(BK59/$CM59)*$AC59)","v":-13915.473990369826},{"$f":"IF(BL59=\"\",\"\",(BL59/$CM59)*$AC59)","v":-12284.633337416415},{"$f":"IF(BM59=\"\",\"\",(BM59/$CM59)*$AC59)","v":-7391.1555507681333},{"$f":"IF(BN59=\"\",\"\",(BN59/$CM59)*$AC59)","v":-4697.5801337911298},{"$f":"IF(BO59=\"\",\"\",(BO59/$CM59)*$AC59)","v":-5939.6208390567854},{"$f":"IF(BP59=\"\",\"\",(BP59/$CM59)*$AC59)","v":-12164.961276454018},{"$f":"IF(BQ59=\"\",\"\",(BQ59/$CM59)*$AC59)","v":-3158.396278636083},{"$f":"IF(BR59=\"\",\"\",(BR59/$CM59)*$AC59)","v":-921.96365358860089},{"$f":"IF(BS59=\"\",\"\",(BS59/$CM59)*$AC59)","v":-9637.82758468256},{"$f":"IF(BT59=\"\",\"\",(BT59/$CM59)*$AC59)","v":-11709.798219652979},{"$f":"IF(BU59=\"\",\"\",(BU59/$CM59)*$AC59)","v":-4531.5729386077492},{"$f":"IF(BV59=\"\",\"\",(BV59/$CM59)*$AC59)","v":-37227.497199456942},{"$f":"IF(BW59=\"\",\"\",(BW59/$CM59)*$AC59)","v":-20113.21492872779},{"$f":"IF(BX59=\"\",\"\",(BX59/$CM59)*$AC59)","v":-4871.5727712275657},{"$f":"IF(BY59=\"\",\"\",(BY59/$CM59)*$AC59)","v":-1848.8173338357558},{"$f":"IF(BZ59=\"\",\"\",(BZ59/$CM59)*$AC59)","v":-6117.7405044090683},{"$f":"IF(CA59=\"\",\"\",(CA59/$CM59)*$AC59)","v":-1232.5794434238255},{"$f":"IF(CB59=\"\",\"\",(CB59/$CM59)*$AC59)","v":-1720.4272412082728},{"$f":"IF(CC59=\"\",\"\",(CC59/$CM59)*$AC59)","v":-1335.2569633258236},{"$f":"IF(CD59=\"\",\"\",(CD59/$CM59)*$AC59)","v":-3470.6960381350527},{"$f":"IF(CE59=\"\",\"\",(CE59/$CM59)*$AC59)","v":""},{"$f":"IF(CF59=\"\",\"\",(CF59/$CM59)*$AC59)","v":""},{"$f":"IF(CG59=\"\",\"\",(CG59/$CM59)*$AC59)","v":""},{"$f":"IF(CH59=\"\",\"\",(CH59/$CM59)*$AC59)","v":""},{"$f":"IF(CI59=\"\",\"\",(CI59/$CM59)*$AC59)","v":""},{"$f":"IF(CJ59=\"\",\"\",(CJ59/$CM59)*$AC59)","v":""},{"$f":"IF(CK59=\"\",\"\",(CK59/$CM59)*$AC59)","v":""},{"$f":"IF(CL59=\"\",\"\",(CL59/$CM59)*$AC59)","v":""},{"$f":"IF(SUM(CO59:DR59)=AC59,\"\",\"ERROR\")","v":""},null,-246559.3177038444]
[null,"Taroomball","WAT-46","Active","TRES MD","CCW MD Taroomball LZ 4 ML New - Terminal Value",null,"Res, BPS and WTP",-0.8,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K60,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,-1020000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q60,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S60=\"\",1,VLOOKUP(S60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,0.15,-1260975,2016,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X60-YEAR)","v":1.1040808032},{"$f":"IF(X60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.74374332410249289},0,-1378417.28077512,-1025188.6504040071,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-292510.45226471015,-49560.435751792131,-57860.25907589079,-51079.256663994398,-30732.275115717195,-19532.443074451745,-24696.823176718244,-50581.66265776637,-13132.547771831691,-3833.5062026711134,-40073.891939607536,-48689.10388423784,-18842.18851837844,-154791.17953137949,-83630.340398799133,-20255.900937715094,-7687.34503716977,-25437.441138487015,-5125.0403671103722,-7153.5016318107582,-5551.971415733723,-14431.083848033904,"","","","","","","","","",null,-1025188.6504040068]
[null,"Zilzie","WAT-23","Active","TRES MD","CCW MD GBRR LZ Reservoir 4ML New - Terminal Value",null,"Res, BPS and WTP",-0.8,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K61,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,-1020000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q61,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S61=\"\",1,VLOOKUP(S61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-1407600,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X61-YEAR)","v":1.4859473959783542},{"$f":"IF(X61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-2073045.212129402,-634309.32486265863,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-180983.3803936287,-30664.255334108369,-35799.559287301447,-31603.98702839376,-19014.811247141624,-12085.200879458909,-15280.529324337689,-31296.113430669258,-8125.4289223690103,-2371.8841701133447,-24794.698352166073,-30125.140968745589,-11658.123481290591,-95773.093610186668,-51744.139710766016,-12532.821976934301,-4756.3486374842987,-15738.767795008989,-3170.987987308044,-4426.0466487701115,-3435.1406826275493,-8928.8649938481849,"","","","","","","","","ERROR",null,-634309.3248626584]
[null,"Tanby","WAT-24","Active","TRES MD","CCW MD Kinka West LZ Reservoir 4ML New - Terminal Value",null,"Res, BPS and WTP",-0.8,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K62,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,-1020000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q62,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S62=\"\",1,VLOOKUP(S62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-1407600,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X62-YEAR)","v":1.3458683383241292},{"$f":"IF(X62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-1877620.9187959926,-772462.05763771129,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-220401.60681440606,-37342.937968698861,-43596.712432975415,-38487.343465736507,-23156.241987676953,-14717.360714085686,-18608.632509425923,-38112.414919885341,-9895.1494145559827,-2888.4811474603143,-30194.989978694692,-36686.404357025487,-14197.265749643708,-116632.49783135758,-63014.026540325503,-15262.473800784765,-5792.2825841303311,-19166.675435911598,-3861.629979901049,-5390.0407380101688,-4183.3151996496836,-10873.57406736956,"","","","","","","","","",null,-772462.05763771106]
[null,"Mulambin","WAT-25","Active","TRES MD","CCW MD Mulambin LZ Reservoir 4ML New - Terminal Value",null,"Res, BPS and WTP",-0.8,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K63=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K63,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K63,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,-1020000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q63,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S63=\"\",1,VLOOKUP(S63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,-1348950,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X63-YEAR)","v":1.2189944199947571},{"$f":"IF(X63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-1629125.0926019931,-901157.27675719839,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-257121.38198370009,-43564.418411562358,-50860.096315685783,-44899.48636864782,-27014.163042986096,-17169.330934800539,-21708.903926818664,-44462.093251384533,-11543.720253129914,-3369.713475338945,-35225.594152966463,-42798.503716147468,-16562.586102251778,-136063.93102143856,-73512.411377515542,-17805.262007242731,-6757.2996603687297,-22359.91900124618,-4504.9927334601753,-6288.0427395097904,-4880.2719769329724,-12685.154304063093,"","","","","","","","","",null,-901157.27675719839]
[null,"Emu Park","WAT-26","Active","TRES MD","CCW MD West Emu Park LZ Reservoir 4ML New - Terminal Value",null,"Res, BPS and WTP",-0.5,"4ML Reservoir","Water Reservoir  50 x 50 ea",0.25,{"$f":"IF(K64=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K64,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K64,Landcost2,2,FALSE),\"Error\")))","v":5},12500,1275000,-637500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q64,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S64=\"\",1,VLOOKUP(S64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,0.15,-788109.37499999988,2016,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X64-YEAR)","v":1.1040808032},{"$f":"IF(X64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.74374332410249289},0,-856335.42171944992,-636893.75309633382,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-181720.77859949073,-30789.193694847832,-35945.420916870367,-31732.754229460163,-19092.285143738933,-12134.440789922583,-15342.78827255648,-31423.626232364295,-8158.5351484555313,-2381.548168695701,-24895.721805479916,-30247.882763342302,-11705.623308733995,-96163.311249200837,-51954.965896593712,-12583.885673612302,-4775.7278917788472,-15802.893788839345,-3183.9078523672852,-4444.0801215164274,-3449.1368107291678,-8965.2447377369754,"","","","","","","","","",null,-636893.7530963337]
[null,"Emu Park","WAT-28","Active","TWPS MH","CCW MH Emu Park HZ Booster PS Augm - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K65,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,-272000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q65,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S65=\"\",1,VLOOKUP(S65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,-359720,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X65-YEAR)","v":1.2189944199947571},{"$f":"IF(X65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-394612.87364070275,-218281.74165276682,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-62280.918684397759,-10552.339053605419,-12319.525892711137,-10875.724289916323,-6543.4732764229548,-4158.8206144738897,-5258.4132434357716,-10769.777266144038,-2796.1638073577128,-816.22480918606993,-8532.477338619703,-10366.816284179173,-4011.8525743731116,-32957.922668457548,-17806.455767989322,-4312.8582565637444,-1636.7788140630514,-5416.1045898338234,-1091.2164672645647,-1523.1136186420063,-1182.1180323788706,-3072.646302750798,"","","","","","","","","",null,-218281.74165276682]
[null,"Zilzie","WAT-29","Active","TWPS MH","CCW MH GBRR HZ Booster PS New - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K66,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,-272000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q66,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S66=\"\",1,VLOOKUP(S66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-375360,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X66-YEAR)","v":1.4859473959783542},{"$f":"IF(X66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-504271.10829921422,-154296.61851149867,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-44024.457006939883,-7459.1224214629883,-8708.2921939205899,-7687.7134527673315,-4625.3790730628498,-2939.7417894438927,-3717.009842668796,-7612.8227753078045,-1976.5217970719998,-576.96409717558925,-6031.3445866182183,-7327.9821082026392,-2835.8546230454981,-23296.937171208472,-12586.833382729232,-3048.6262390455336,-1156.988369017756,-3828.4769829505053,-771.34720333514281,-1076.641954502634,-835.6027109572683,-2171.9587300640237,"","","","","","","","","",null,-154296.61851149861]
[null,"Inverness","WAT-30","Active","TWPS MH","CCW MH Inverness HZ Booster PS New - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K67,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,-272000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q67,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S67=\"\",1,VLOOKUP(S67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,-359720,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X67-YEAR)","v":1.2189944199947571},{"$f":"IF(X67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-394612.87364070275,-218281.74165276682,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-62280.918684397759,-10552.339053605419,-12319.525892711137,-10875.724289916323,-6543.4732764229548,-4158.8206144738897,-5258.4132434357716,-10769.777266144038,-2796.1638073577128,-816.22480918606993,-8532.477338619703,-10366.816284179173,-4011.8525743731116,-32957.922668457548,-17806.455767989322,-4312.8582565637444,-1636.7788140630514,-5416.1045898338234,-1091.2164672645647,-1523.1136186420063,-1182.1180323788706,-3072.646302750798,"","","","","","","","","",null,-218281.74165276682]
[null,"Emu Park","WAT-34","Active","TWPS MH","CCW MH West Emu Park HZ Booster PS New - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K68,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,-272000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q68,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S68=\"\",1,VLOOKUP(S68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-375360,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X68-YEAR)","v":1.3458683383241292},{"$f":"IF(X68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-456733.87929367647,-187902.46138623304,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-53612.994974221809,-9083.7211877697991,-10604.960455346954,-9362.0994040085607,-5632.7878151659743,-3580.01830114839,-4526.57553465614,-9270.8975178928322,-2407.0087487088513,-702.6270247309385,-7344.9729762524776,-8924.0184808258691,-3453.5044834055548,-28371.016030427578,-15328.248904540797,-3712.6178116510055,-1408.9807309515227,-4662.3202465278191,-939.34682100151963,-1311.1348468576668,-1017.5971945760997,-2645.0118955648586,"","","","","","","","","",null,-187902.46138623299]
[null,"Zilzie","WAT-16","Passive","TM MD","CCW 375 Hartley St New - Zilzie LZ - Terminal Value",null,"mPVC (to 450mm) and DICL Trunk Watermains",-1300,375,"Crown Land",null,{"$f":"IF(K69=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K69,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K69,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,{"$f":"IF(D69=\"Passive\",(O69*I69),\"\")","v":-637000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q69,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S69=\"\",1,VLOOKUP(S69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,-842432.49999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X69-YEAR)","v":1.2189944199947571},{"$f":"IF(X69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-1026920.516722233,-568045.32721146196,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,{"$f":"$J69*$J69/1000/1000*3.142/4*3600*24*$AK$5/$AK$2/$AK$7/$AK$3/$AK$4*1000","v":2790.5921052631575},-162076.70217964263,-27460.871647647495,-32059.708997316735,-28302.432975611431,-17028.402789262884,-10822.703717109769,-13684.227773077675,-28026.721817499336,-7276.5947937781921,-2124.1020220086612,-22204.48602362147,-26978.076607320432,-10440.241547820882,-85768.025418248362,-46338.616856439708,-11223.563459849982,-4259.4701231872341,-14094.595730492962,-2839.7263578365728,-3963.6735868547871,-3076.2839778574471,-7996.0988089772372,"","","","","","","","","",null,{"$f":"SUM(CO69:DR69)","v":-568045.32721146208}]
[null,"Taroomball","WAT-10","Passive","TM MD","CCW 375 Tanby Rd to sth New - Taroomball LZ - Terminal",null,"mPVC (to 450mm) and DICL Trunk Watermains",-1600,375,"Crown Land",null,{"$f":"IF(K70=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K70,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K70,Landcost2,2,FALSE),\"Error\")))","v":0},0,490,-784000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q70,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S70=\"\",1,VLOOKUP(S70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,0.15,-1036839.9999999998,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X70-YEAR)","v":1.2189944199947571},{"$f":"IF(X70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-1263902.1744273638,-699132.71041410707,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,2790.5921052631575,-199479.01806725247,-33797.995874027685,-39458.103381312903,-34833.763662290992,-20958.034202169703,-13320.250728750487,-16842.126489941755,-34494.426852306875,-8955.8089769577746,-2614.2794117029675,-27328.598182918733,-33203.786593625147,-12849.528058856471,-105560.64666861336,-57032.143823310413,-13813.616565969209,-5242.424766999673,-17347.194745222107,-3495.0478250296283,-4878.3674915135844,-3786.1956650553193,-9841.3523802796772,"","","","","","","","","",null,-699132.71041410672]
[null,"Keppel Sands","WAT-31","Active","TWPS MH","CCW MH Keppel Sands Booster PS New - Terminal Value",null,"Res, BPS and WTP",-0.8,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K71,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,{"$f":"I71*O71","v":-272000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q71,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S71=\"\",1,VLOOKUP(S71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,-375360,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X71-YEAR)","v":1.3458683383241292},{"$f":"IF(X71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-456733.87929367647,-187902.46138623304,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,-53612.994974221809,-9083.7211877697991,-10604.960455346954,-9362.0994040085607,-5632.7878151659743,-3580.01830114839,-4526.57553465614,-9270.8975178928322,-2407.0087487088513,-702.6270247309385,-7344.9729762524776,-8924.0184808258691,-3453.5044834055548,-28371.016030427578,-15328.248904540797,-3712.6178116510055,-1408.9807309515227,-4662.3202465278191,-939.34682100151963,-1311.1348468576668,-1017.5971945760997,-2645.0118955648586,"","","","","","","","","",null,-187902.46138623299]
[null,"Inverness","WAT-66","Active","TWPS MH","Panorama HZ Booster Pump Stn, New, MH",null,"Res, BPS and WTP",1,"BPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K72,Landcost2,2,FALSE),\"Error\")))","v":72},36000,340000,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q72,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S72=\"\",1,VLOOKUP(S72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,469199.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X72-YEAR)","v":1.4859473959783542},{"$f":"IF(X72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,750700.62444826448,229698.99714759883,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD72=\"y\",BI$16,IF(AND(AD72>0,AD72<=1),AD72*BI$16,\"\"))","v":5479.3306300748573},928.37029088076008,{"$f":"IF(AF72=\"y\",BK$16,IF(AND(AF72>0,AF72<=1),AF72*BK$16,\"\"))","v":1083.8432861595347},956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AT72=\"y\",BY$16,IF(AND(AT72>0,AT72<=1),AT72*BY$16,\"\"))","v":144},476.49630740273426,96.002691344735496,134,{"$f":"IF(AX72=\"y\",CC$16,IF(AND(AX72>0,AX72<=1),AX72*CC$16,\"\"))","v":104},270.32428804339997,"","",{"$f":"IF(BB72=\"y\",CG$16,IF(AND(BB72>0,BB72<=1),BB72*CG$16,\"\"))","v":""},"","","","","",19203.920852306186,null,65538.530409906976,11104.28054963196,12963.90033111941,11444.580493688285,6885.7305154153455,4376.3482791933484,5533.4552466886962,11333.091896763035,2942.4175267585292,858.91755626210431,8978.7696993149584,10909.053987105062,4221.693056231099,34681.791191933407,18737.824802436378,4538.4428806158758,1722.3907473708462,5699.3946599086385,1148.2926895477196,1602.7802788034264,1243.9488731011668,3233.3614758025251,"","","","","","","","",""]
[null,"Inverness","WAT-67","Passive","TM MH","Panorama HZ 300 Distrib Main, MH design",null,"mPVC (to 450mm) and DICL Trunk Watermains",500,300,"Crown Land",null,{"$f":"IF(K73=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K73,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K73,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,190000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q73,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S73=\"\",1,VLOOKUP(S73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,262200,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X73-YEAR)","v":1.4859473959783542},{"$f":"IF(X73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,389615.40722552448,119214.32512292244,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,34014.65295621063,5763.1479812222888,6728.2950649633995,5939.7644605009273,3573.7104931549957,2271.335152027902,2871.8764166305946,5881.9016138782026,1527.1216855029422,445.7802518842513,4660.0028011884051,5661.8249315497769,2191.0687239584208,17999.932008164964,9724.9755803618737,2355.4626351890001,893.92488907489292,2957.9993662471202,595.96663341134627,831.84677177802541,645.61241988742267,1678.1222861350398,"","","","","","","","",""]
[null,"Rosslyn","WAT-68","Passive","TM MH","Vin E Drive, Rosslyn Harbour, 300 trunk main Upgrade",null,"mPVC (to 450mm) and DICL Trunk Watermains",640,300,"Crown Land",null,{"$f":"IF(K74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K74,Landcost2,2,FALSE),\"Error\")))","v":0},0,380,243200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q74,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S74=\"\",1,VLOOKUP(S74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,335616,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X74-YEAR)","v":1.4859473959783542},{"$f":"IF(X74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,498707.72124867135,152594.33615734073,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,43538.755783949608,7376.8294159645293,8612.2176831531524,7602.8985094411873,4574.3494312383946,2907.3089945957149,3676.001813287161,7528.8340657640993,1954.7157574437661,570.59872241184166,5964.8035855211592,7247.1359123837146,2804.5679666667788,23039.912970451158,12447.968742863199,3014.9921730419201,1144.223858015863,3786.239188796314,762.83729076652321,1064.7638678758726,826.38389745590109,2147.9965262528513,"","","","","","","","",""]
[null,"Hidden Valley","WAT-69","Active","TWPS MD","Yeppoon West Transfer Pumps",null,"Res, BPS and WTP",1,"TPS","Residential Zoned, unDeveloped m2",0.05,{"$f":"IF(K75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K75,Landcost2,2,FALSE),\"Error\")))","v":72},36000,510000,{"$f":"I75*O75","v":510000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q75,Histindex,3,FALSE))),1)","v":1},"Depth less than 1.5m",{"$f":"IF(S75=\"\",1,VLOOKUP(S75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.2,0.15,703800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X75-YEAR)","v":1.4859473959783542},{"$f":"IF(X75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1099303.8835447864,336364.44594179257,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,"","","","","","","","",19203.920852306186,null,95972.693581253319,16260.781374936112,18983.953810297186,16759.106589925956,10083.260956659289,6408.5955204814709,8103.0288826213327,16595.845972338266,4308.7895611558979,1257.7735711059081,13148.245889851953,15974.897346912756,6182.1229671412648,50786.993515028378,27439.118742760158,6645.9620805218228,2522.2182797010137,8346.0256718139553,1681.5259931262926,2347.0642324995542,1821.6020908951764,4734.8393107654547,"","","","","","","","","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K76,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q76,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S76=\"\",1,VLOOKUP(S76,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X76-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K77=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K77,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K77,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q77,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S77=\"\",1,VLOOKUP(S77,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X77-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K78=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K78,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K78,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q78,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S78=\"\",1,VLOOKUP(S78,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X78-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K79=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K79,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K79,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q79,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S79=\"\",1,VLOOKUP(S79,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X79-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K80=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K80,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K80,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q80,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S80=\"\",1,VLOOKUP(S80,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X80-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K81=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K81,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K81,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H81=TYPE1,VLOOKUP(J81,WaterUnitrates1,2,FALSE),IF(H81=TYPE2,VLOOKUP(J81,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S81=\"\",1,VLOOKUP(S81,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X81=\"\",\"\",IF(X81<=YEAR+5,0.075,IF(AND(X81>YEAR+5,X81<=YEAR+10),0.15,IF(AND(X81>YEAR+10,X81<=YEAR+20),0.2,IF(X81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X81-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W81*Y81(1-AA81)+(N81*((1+Landind)^(X81-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K82=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K82,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K82,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(M82=\"\",0,M82*10000*L82)","v":0},0,{"$f":"IF(D82=\"Passive\",(O82*I82),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q82,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S82=\"\",1,VLOOKUP(S82,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P82=\"\",\"\",P82*T82*(1+U82)*(1+V82)*R82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X82-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB82*Z82,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K83,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q83,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S83=\"\",1,VLOOKUP(S83,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X83-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K84=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K84,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K84,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q84,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S84=\"\",1,VLOOKUP(S84,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X84-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI84:CL84)","v":0},null,{"$f":"IF(BI84=\"\",\"\",(BI84/$CM84)*$AC84)","v":""},{"$f":"IF(BJ84=\"\",\"\",(BJ84/$CM84)*$AC84)","v":""},{"$f":"IF(BK84=\"\",\"\",(BK84/$CM84)*$AC84)","v":""},{"$f":"IF(BL84=\"\",\"\",(BL84/$CM84)*$AC84)","v":""},{"$f":"IF(BM84=\"\",\"\",(BM84/$CM84)*$AC84)","v":""},{"$f":"IF(BN84=\"\",\"\",(BN84/$CM84)*$AC84)","v":""},{"$f":"IF(BO84=\"\",\"\",(BO84/$CM84)*$AC84)","v":""},{"$f":"IF(BP84=\"\",\"\",(BP84/$CM84)*$AC84)","v":""},{"$f":"IF(BQ84=\"\",\"\",(BQ84/$CM84)*$AC84)","v":""},{"$f":"IF(BR84=\"\",\"\",(BR84/$CM84)*$AC84)","v":""},{"$f":"IF(BS84=\"\",\"\",(BS84/$CM84)*$AC84)","v":""},{"$f":"IF(BT84=\"\",\"\",(BT84/$CM84)*$AC84)","v":""},{"$f":"IF(BU84=\"\",\"\",(BU84/$CM84)*$AC84)","v":""},{"$f":"IF(BV84=\"\",\"\",(BV84/$CM84)*$AC84)","v":""},{"$f":"IF(BW84=\"\",\"\",(BW84/$CM84)*$AC84)","v":""},{"$f":"IF(BX84=\"\",\"\",(BX84/$CM84)*$AC84)","v":""},{"$f":"IF(BY84=\"\",\"\",(BY84/$CM84)*$AC84)","v":""},{"$f":"IF(BZ84=\"\",\"\",(BZ84/$CM84)*$AC84)","v":""},{"$f":"IF(CA84=\"\",\"\",(CA84/$CM84)*$AC84)","v":""},{"$f":"IF(CB84=\"\",\"\",(CB84/$CM84)*$AC84)","v":""},{"$f":"IF(CC84=\"\",\"\",(CC84/$CM84)*$AC84)","v":""},{"$f":"IF(CD84=\"\",\"\",(CD84/$CM84)*$AC84)","v":""},{"$f":"IF(CE84=\"\",\"\",(CE84/$CM84)*$AC84)","v":""},{"$f":"IF(CF84=\"\",\"\",(CF84/$CM84)*$AC84)","v":""},{"$f":"IF(CG84=\"\",\"\",(CG84/$CM84)*$AC84)","v":""},{"$f":"IF(CH84=\"\",\"\",(CH84/$CM84)*$AC84)","v":""},{"$f":"IF(CI84=\"\",\"\",(CI84/$CM84)*$AC84)","v":""},{"$f":"IF(CJ84=\"\",\"\",(CJ84/$CM84)*$AC84)","v":""},{"$f":"IF(CK84=\"\",\"\",(CK84/$CM84)*$AC84)","v":""},{"$f":"IF(CL84=\"\",\"\",(CL84/$CM84)*$AC84)","v":""},{"$f":"IF(SUM(CO84:DR84)=AC84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K85=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K85,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K85,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q85,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S85=\"\",1,VLOOKUP(S85,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X85-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K86=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K86,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K86,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q86,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S86=\"\",1,VLOOKUP(S86,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X86-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K87=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K87,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K87,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q87,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S87=\"\",1,VLOOKUP(S87,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X87-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K88=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K88,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K88,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q88,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S88=\"\",1,VLOOKUP(S88,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X88-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AI88=\"y\",BN$16,IF(AND(AI88>0,AI88<=1),AI88*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K89=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K89,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K89,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q89,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S89=\"\",1,VLOOKUP(S89,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X89-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K90=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K90,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K90,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q90,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S90=\"\",1,VLOOKUP(S90,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X90-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K91=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K91,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K91,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q91,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S91=\"\",1,VLOOKUP(S91,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X91-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K92=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K92,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K92,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q92,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S92=\"\",1,VLOOKUP(S92,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X92-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K93=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K93,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K93,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q93,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S93=\"\",1,VLOOKUP(S93,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X93-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K94=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K94,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K94,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q94,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S94=\"\",1,VLOOKUP(S94,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X94-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K95=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K95,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K95,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q95,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S95=\"\",1,VLOOKUP(S95,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X95-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K96=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K96,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K96,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q96,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S96=\"\",1,VLOOKUP(S96,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X96-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K97=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K97,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K97,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q97,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S97=\"\",1,VLOOKUP(S97,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X97-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K98=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K98,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K98,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q98,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S98=\"\",1,VLOOKUP(S98,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X98-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K99=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K99,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K99,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q99,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S99=\"\",1,VLOOKUP(S99,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X99-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K100=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K100,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K100,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q100,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S100=\"\",1,VLOOKUP(S100,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X100-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K101=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K101,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K101,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q101,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S101=\"\",1,VLOOKUP(S101,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X101-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K102=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K102,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K102,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q102,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S102=\"\",1,VLOOKUP(S102,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X102-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K103=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K103,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K103,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q103,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S103=\"\",1,VLOOKUP(S103,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X103-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K104=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K104,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K104,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q104,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S104=\"\",1,VLOOKUP(S104,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X104-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K105=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K105,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K105,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q105,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S105=\"\",1,VLOOKUP(S105,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X105-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K106=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K106,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K106,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q106,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S106=\"\",1,VLOOKUP(S106,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X106-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K107=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K107,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K107,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q107,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S107=\"\",1,VLOOKUP(S107,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X107-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K108=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K108,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K108,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q108,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S108=\"\",1,VLOOKUP(S108,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X108-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K109,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q109,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S109=\"\",1,VLOOKUP(S109,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X109-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K110=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K110,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K110,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q110,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S110=\"\",1,VLOOKUP(S110,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X110-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K111=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K111,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K111,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q111,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S111=\"\",1,VLOOKUP(S111,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X111-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK111=\"y\",BP$16,IF(AND(AK111>0,AK111<=1),AK111*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K112,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q112,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S112=\"\",1,VLOOKUP(S112,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X112-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K113=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K113,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K113,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q113,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S113=\"\",1,VLOOKUP(S113,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X113-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K114=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K114,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K114,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q114,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S114=\"\",1,VLOOKUP(S114,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X114-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BE114=\"y\",CJ$16,IF(AND(BE114>0,BE114<=1),BE114*CJ$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K115=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K115,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K115,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q115,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S115=\"\",1,VLOOKUP(S115,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X115-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K116=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K116,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K116,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q116,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S116=\"\",1,VLOOKUP(S116,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X116-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K117=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K117,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K117,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q117,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S117=\"\",1,VLOOKUP(S117,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X117-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K118=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K118,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K118,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q118,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S118=\"\",1,VLOOKUP(S118,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X118-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K119=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K119,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K119,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q119,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S119=\"\",1,VLOOKUP(S119,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X119-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K120=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K120,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K120,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q120,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S120=\"\",1,VLOOKUP(S120,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X120-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K121=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K121,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K121,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q121,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S121=\"\",1,VLOOKUP(S121,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X121-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K122=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K122,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K122,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q122,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S122=\"\",1,VLOOKUP(S122,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X122-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K123=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K123,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K123,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q123,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S123=\"\",1,VLOOKUP(S123,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X123-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW123=\"y\",CB$16,IF(AND(AW123>0,AW123<=1),AW123*CB$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K124=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K124,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K124,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q124,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S124=\"\",1,VLOOKUP(S124,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X124-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K125=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K125,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K125,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q125,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S125=\"\",1,VLOOKUP(S125,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X125-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI125:CL125)","v":0},null,{"$f":"IF(BI125=\"\",\"\",(BI125/$CM125)*$AC125)","v":""},{"$f":"IF(BJ125=\"\",\"\",(BJ125/$CM125)*$AC125)","v":""},{"$f":"IF(BK125=\"\",\"\",(BK125/$CM125)*$AC125)","v":""},{"$f":"IF(BL125=\"\",\"\",(BL125/$CM125)*$AC125)","v":""},{"$f":"IF(BM125=\"\",\"\",(BM125/$CM125)*$AC125)","v":""},{"$f":"IF(BN125=\"\",\"\",(BN125/$CM125)*$AC125)","v":""},{"$f":"IF(BO125=\"\",\"\",(BO125/$CM125)*$AC125)","v":""},{"$f":"IF(BP125=\"\",\"\",(BP125/$CM125)*$AC125)","v":""},{"$f":"IF(BQ125=\"\",\"\",(BQ125/$CM125)*$AC125)","v":""},{"$f":"IF(BR125=\"\",\"\",(BR125/$CM125)*$AC125)","v":""},{"$f":"IF(BS125=\"\",\"\",(BS125/$CM125)*$AC125)","v":""},{"$f":"IF(BT125=\"\",\"\",(BT125/$CM125)*$AC125)","v":""},{"$f":"IF(BU125=\"\",\"\",(BU125/$CM125)*$AC125)","v":""},{"$f":"IF(BV125=\"\",\"\",(BV125/$CM125)*$AC125)","v":""},{"$f":"IF(BW125=\"\",\"\",(BW125/$CM125)*$AC125)","v":""},{"$f":"IF(BX125=\"\",\"\",(BX125/$CM125)*$AC125)","v":""},{"$f":"IF(BY125=\"\",\"\",(BY125/$CM125)*$AC125)","v":""},{"$f":"IF(BZ125=\"\",\"\",(BZ125/$CM125)*$AC125)","v":""},{"$f":"IF(CA125=\"\",\"\",(CA125/$CM125)*$AC125)","v":""},{"$f":"IF(CB125=\"\",\"\",(CB125/$CM125)*$AC125)","v":""},{"$f":"IF(CC125=\"\",\"\",(CC125/$CM125)*$AC125)","v":""},{"$f":"IF(CD125=\"\",\"\",(CD125/$CM125)*$AC125)","v":""},{"$f":"IF(CE125=\"\",\"\",(CE125/$CM125)*$AC125)","v":""},{"$f":"IF(CF125=\"\",\"\",(CF125/$CM125)*$AC125)","v":""},{"$f":"IF(CG125=\"\",\"\",(CG125/$CM125)*$AC125)","v":""},{"$f":"IF(CH125=\"\",\"\",(CH125/$CM125)*$AC125)","v":""},{"$f":"IF(CI125=\"\",\"\",(CI125/$CM125)*$AC125)","v":""},{"$f":"IF(CJ125=\"\",\"\",(CJ125/$CM125)*$AC125)","v":""},{"$f":"IF(CK125=\"\",\"\",(CK125/$CM125)*$AC125)","v":""},{"$f":"IF(CL125=\"\",\"\",(CL125/$CM125)*$AC125)","v":""},{"$f":"IF(SUM(CO125:DR125)=AC125,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K126=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K126,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K126,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q126,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S126=\"\",1,VLOOKUP(S126,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X126-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AJ126=\"y\",BO$16,IF(AND(AJ126>0,AJ126<=1),AJ126*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K127=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K127,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K127,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q127,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S127=\"\",1,VLOOKUP(S127,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X127-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD127=\"y\",BI$16,IF(AND(AD127>0,AD127<=1),AD127*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K128=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K128,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K128,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q128,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S128=\"\",1,VLOOKUP(S128,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X128-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K129=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K129,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K129,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q129,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S129=\"\",1,VLOOKUP(S129,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X129-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K130=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K130,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K130,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q130,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S130=\"\",1,VLOOKUP(S130,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X130-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K131=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K131,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K131,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q131,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S131=\"\",1,VLOOKUP(S131,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X131-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K132=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K132,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K132,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q132,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S132=\"\",1,VLOOKUP(S132,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X132-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K133=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K133,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K133,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q133,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S133=\"\",1,VLOOKUP(S133,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X133-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K134=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K134,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K134,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q134,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S134=\"\",1,VLOOKUP(S134,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X134-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K135=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K135,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K135,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q135,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S135=\"\",1,VLOOKUP(S135,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X135-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AQ135=\"y\",BV$16,IF(AND(AQ135>0,AQ135<=1),AQ135*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K136=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K136,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K136,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q136,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S136=\"\",1,VLOOKUP(S136,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X136-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI136:CL136)","v":0},null,{"$f":"IF(BI136=\"\",\"\",(BI136/$CM136)*$AC136)","v":""},{"$f":"IF(BJ136=\"\",\"\",(BJ136/$CM136)*$AC136)","v":""},{"$f":"IF(BK136=\"\",\"\",(BK136/$CM136)*$AC136)","v":""},{"$f":"IF(BL136=\"\",\"\",(BL136/$CM136)*$AC136)","v":""},{"$f":"IF(BM136=\"\",\"\",(BM136/$CM136)*$AC136)","v":""},{"$f":"IF(BN136=\"\",\"\",(BN136/$CM136)*$AC136)","v":""},{"$f":"IF(BO136=\"\",\"\",(BO136/$CM136)*$AC136)","v":""},{"$f":"IF(BP136=\"\",\"\",(BP136/$CM136)*$AC136)","v":""},{"$f":"IF(BQ136=\"\",\"\",(BQ136/$CM136)*$AC136)","v":""},{"$f":"IF(BR136=\"\",\"\",(BR136/$CM136)*$AC136)","v":""},{"$f":"IF(BS136=\"\",\"\",(BS136/$CM136)*$AC136)","v":""},{"$f":"IF(BT136=\"\",\"\",(BT136/$CM136)*$AC136)","v":""},{"$f":"IF(BU136=\"\",\"\",(BU136/$CM136)*$AC136)","v":""},{"$f":"IF(BV136=\"\",\"\",(BV136/$CM136)*$AC136)","v":""},{"$f":"IF(BW136=\"\",\"\",(BW136/$CM136)*$AC136)","v":""},{"$f":"IF(BX136=\"\",\"\",(BX136/$CM136)*$AC136)","v":""},{"$f":"IF(BY136=\"\",\"\",(BY136/$CM136)*$AC136)","v":""},{"$f":"IF(BZ136=\"\",\"\",(BZ136/$CM136)*$AC136)","v":""},{"$f":"IF(CA136=\"\",\"\",(CA136/$CM136)*$AC136)","v":""},{"$f":"IF(CB136=\"\",\"\",(CB136/$CM136)*$AC136)","v":""},{"$f":"IF(CC136=\"\",\"\",(CC136/$CM136)*$AC136)","v":""},{"$f":"IF(CD136=\"\",\"\",(CD136/$CM136)*$AC136)","v":""},{"$f":"IF(CE136=\"\",\"\",(CE136/$CM136)*$AC136)","v":""},{"$f":"IF(CF136=\"\",\"\",(CF136/$CM136)*$AC136)","v":""},{"$f":"IF(CG136=\"\",\"\",(CG136/$CM136)*$AC136)","v":""},{"$f":"IF(CH136=\"\",\"\",(CH136/$CM136)*$AC136)","v":""},{"$f":"IF(CI136=\"\",\"\",(CI136/$CM136)*$AC136)","v":""},{"$f":"IF(CJ136=\"\",\"\",(CJ136/$CM136)*$AC136)","v":""},{"$f":"IF(CK136=\"\",\"\",(CK136/$CM136)*$AC136)","v":""},{"$f":"IF(CL136=\"\",\"\",(CL136/$CM136)*$AC136)","v":""},{"$f":"IF(SUM(CO136:DR136)=AC136,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K137=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K137,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K137,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q137,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S137=\"\",1,VLOOKUP(S137,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X137-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K138=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K138,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K138,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q138,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S138=\"\",1,VLOOKUP(S138,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X138-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K139=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K139,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K139,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q139,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S139=\"\",1,VLOOKUP(S139,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X139-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K140,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q140,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S140=\"\",1,VLOOKUP(S140,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X140-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K141,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q141,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S141=\"\",1,VLOOKUP(S141,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X141-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K142=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K142,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K142,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q142,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S142=\"\",1,VLOOKUP(S142,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X142-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K143=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K143,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K143,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q143,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S143=\"\",1,VLOOKUP(S143,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X143-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K144=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K144,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K144,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q144,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S144=\"\",1,VLOOKUP(S144,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X144-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K145=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K145,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K145,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H145=TYPE1,VLOOKUP(J145,WaterUnitrates1,2,FALSE),IF(H145=TYPE2,VLOOKUP(J145,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S145=\"\",1,VLOOKUP(S145,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X145=\"\",\"\",IF(X145<=YEAR+5,0.075,IF(AND(X145>YEAR+5,X145<=YEAR+10),0.15,IF(AND(X145>YEAR+10,X145<=YEAR+20),0.2,IF(X145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X145-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W145*Y145(1-AA145)+(N145*((1+Landind)^(X145-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K146=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K146,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K146,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(M146=\"\",0,M146*10000*L146)","v":0},0,{"$f":"IF(D146=\"Passive\",(O146*I146),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q146,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S146=\"\",1,VLOOKUP(S146,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P146=\"\",\"\",P146*T146*(1+U146)*(1+V146)*R146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X146-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB146*Z146,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K147=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K147,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K147,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q147,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S147=\"\",1,VLOOKUP(S147,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X147-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K148=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K148,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K148,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q148,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S148=\"\",1,VLOOKUP(S148,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X148-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K149=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K149,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K149,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q149,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S149=\"\",1,VLOOKUP(S149,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X149-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K150=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K150,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K150,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q150,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S150=\"\",1,VLOOKUP(S150,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X150-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K151=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K151,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K151,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q151,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S151=\"\",1,VLOOKUP(S151,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X151-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K152=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K152,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K152,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q152,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S152=\"\",1,VLOOKUP(S152,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X152-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K153=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K153,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K153,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q153,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S153=\"\",1,VLOOKUP(S153,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X153-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K154=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K154,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K154,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q154,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S154=\"\",1,VLOOKUP(S154,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X154-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD154=\"y\",CI$16,IF(AND(BD154>0,BD154<=1),BD154*CI$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K155=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K155,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K155,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q155,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S155=\"\",1,VLOOKUP(S155,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X155-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K156=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K156,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K156,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q156,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S156=\"\",1,VLOOKUP(S156,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X156-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K157=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K157,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K157,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q157,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S157=\"\",1,VLOOKUP(S157,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X157-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K158=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K158,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K158,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q158,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S158=\"\",1,VLOOKUP(S158,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X158-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K159=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K159,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K159,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q159,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S159=\"\",1,VLOOKUP(S159,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X159-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K160=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K160,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K160,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q160,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S160=\"\",1,VLOOKUP(S160,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X160-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K161=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K161,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K161,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q161,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S161=\"\",1,VLOOKUP(S161,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X161-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K162=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K162,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K162,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q162,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S162=\"\",1,VLOOKUP(S162,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X162-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K163=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K163,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K163,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q163,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S163=\"\",1,VLOOKUP(S163,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X163-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K164,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K164,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q164,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S164=\"\",1,VLOOKUP(S164,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X164-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K165=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K165,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K165,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q165,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S165=\"\",1,VLOOKUP(S165,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X165-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AV165=\"y\",CA$16,IF(AND(AV165>0,AV165<=1),AV165*CA$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K166=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K166,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K166,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q166,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S166=\"\",1,VLOOKUP(S166,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X166-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K167=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K167,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K167,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q167,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S167=\"\",1,VLOOKUP(S167,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X167-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K168=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K168,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K168,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q168,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S168=\"\",1,VLOOKUP(S168,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X168-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AU168=\"y\",BZ$16,IF(AND(AU168>0,AU168<=1),AU168*BZ$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K169,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q169,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S169=\"\",1,VLOOKUP(S169,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X169-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG169=\"y\",BL$16,IF(AND(AG169>0,AG169<=1),AG169*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K170=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K170,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K170,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q170,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S170=\"\",1,VLOOKUP(S170,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X170-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD170=\"y\",BI$16,IF(AND(AD170>0,AD170<=1),AD170*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K171,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q171,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S171=\"\",1,VLOOKUP(S171,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X171-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K172=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K172,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K172,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q172,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S172=\"\",1,VLOOKUP(S172,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X172-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K173=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K173,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K173,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q173,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S173=\"\",1,VLOOKUP(S173,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X173-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K174=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K174,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K174,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q174,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S174=\"\",1,VLOOKUP(S174,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X174-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K175=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K175,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K175,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q175,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S175=\"\",1,VLOOKUP(S175,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X175-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K176=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K176,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K176,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q176,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S176=\"\",1,VLOOKUP(S176,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X176-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K177=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K177,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K177,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q177,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S177=\"\",1,VLOOKUP(S177,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X177-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K178=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K178,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K178,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q178,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S178=\"\",1,VLOOKUP(S178,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X178-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K179=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K179,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K179,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q179,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S179=\"\",1,VLOOKUP(S179,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X179-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K180=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K180,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K180,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q180,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S180=\"\",1,VLOOKUP(S180,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X180-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K181=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K181,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K181,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q181,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S181=\"\",1,VLOOKUP(S181,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X181-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K182=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K182,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K182,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q182,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S182=\"\",1,VLOOKUP(S182,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X182-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K183=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K183,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K183,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q183,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S183=\"\",1,VLOOKUP(S183,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X183-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K184=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K184,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K184,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q184,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S184=\"\",1,VLOOKUP(S184,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X184-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K185=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K185,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K185,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q185,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S185=\"\",1,VLOOKUP(S185,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X185-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K186=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K186,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K186,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q186,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S186=\"\",1,VLOOKUP(S186,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X186-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K187=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K187,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K187,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q187,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S187=\"\",1,VLOOKUP(S187,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X187-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AJ187=\"y\",BO$16,IF(AND(AJ187>0,AJ187<=1),AJ187*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K188=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K188,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K188,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q188,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S188=\"\",1,VLOOKUP(S188,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X188-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K189=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K189,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K189,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q189,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S189=\"\",1,VLOOKUP(S189,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X189-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K190=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K190,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K190,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q190,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S190=\"\",1,VLOOKUP(S190,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X190-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K191=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K191,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K191,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q191,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S191=\"\",1,VLOOKUP(S191,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X191-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K192=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K192,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K192,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q192,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S192=\"\",1,VLOOKUP(S192,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X192-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K193=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K193,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K193,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q193,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S193=\"\",1,VLOOKUP(S193,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X193-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K194=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K194,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K194,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q194,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S194=\"\",1,VLOOKUP(S194,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X194-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K195=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K195,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K195,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q195,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S195=\"\",1,VLOOKUP(S195,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X195-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K196=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K196,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K196,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q196,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S196=\"\",1,VLOOKUP(S196,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X196-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC196=\"y\",CH$16,IF(AND(BC196>0,BC196<=1),BC196*CH$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K197=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K197,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K197,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q197,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S197=\"\",1,VLOOKUP(S197,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X197-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K198=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K198,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K198,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q198,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S198=\"\",1,VLOOKUP(S198,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X198-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K199=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K199,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K199,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q199,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S199=\"\",1,VLOOKUP(S199,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X199-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K200=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K200,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K200,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q200,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S200=\"\",1,VLOOKUP(S200,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X200-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI200:CL200)","v":0},null,{"$f":"IF(BI200=\"\",\"\",(BI200/$CM200)*$AC200)","v":""},{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CM200)*$AC200)","v":""},{"$f":"IF(BK200=\"\",\"\",(BK200/$CM200)*$AC200)","v":""},{"$f":"IF(BL200=\"\",\"\",(BL200/$CM200)*$AC200)","v":""},{"$f":"IF(BM200=\"\",\"\",(BM200/$CM200)*$AC200)","v":""},{"$f":"IF(BN200=\"\",\"\",(BN200/$CM200)*$AC200)","v":""},{"$f":"IF(BO200=\"\",\"\",(BO200/$CM200)*$AC200)","v":""},{"$f":"IF(BP200=\"\",\"\",(BP200/$CM200)*$AC200)","v":""},{"$f":"IF(BQ200=\"\",\"\",(BQ200/$CM200)*$AC200)","v":""},{"$f":"IF(BR200=\"\",\"\",(BR200/$CM200)*$AC200)","v":""},{"$f":"IF(BS200=\"\",\"\",(BS200/$CM200)*$AC200)","v":""},{"$f":"IF(BT200=\"\",\"\",(BT200/$CM200)*$AC200)","v":""},{"$f":"IF(BU200=\"\",\"\",(BU200/$CM200)*$AC200)","v":""},{"$f":"IF(BV200=\"\",\"\",(BV200/$CM200)*$AC200)","v":""},{"$f":"IF(BW200=\"\",\"\",(BW200/$CM200)*$AC200)","v":""},{"$f":"IF(BX200=\"\",\"\",(BX200/$CM200)*$AC200)","v":""},{"$f":"IF(BY200=\"\",\"\",(BY200/$CM200)*$AC200)","v":""},{"$f":"IF(BZ200=\"\",\"\",(BZ200/$CM200)*$AC200)","v":""},{"$f":"IF(CA200=\"\",\"\",(CA200/$CM200)*$AC200)","v":""},{"$f":"IF(CB200=\"\",\"\",(CB200/$CM200)*$AC200)","v":""},{"$f":"IF(CC200=\"\",\"\",(CC200/$CM200)*$AC200)","v":""},{"$f":"IF(CD200=\"\",\"\",(CD200/$CM200)*$AC200)","v":""},{"$f":"IF(CE200=\"\",\"\",(CE200/$CM200)*$AC200)","v":""},{"$f":"IF(CF200=\"\",\"\",(CF200/$CM200)*$AC200)","v":""},{"$f":"IF(CG200=\"\",\"\",(CG200/$CM200)*$AC200)","v":""},{"$f":"IF(CH200=\"\",\"\",(CH200/$CM200)*$AC200)","v":""},{"$f":"IF(CI200=\"\",\"\",(CI200/$CM200)*$AC200)","v":""},{"$f":"IF(CJ200=\"\",\"\",(CJ200/$CM200)*$AC200)","v":""},{"$f":"IF(CK200=\"\",\"\",(CK200/$CM200)*$AC200)","v":""},{"$f":"IF(CL200=\"\",\"\",(CL200/$CM200)*$AC200)","v":""},{"$f":"IF(SUM(CO200:DR200)=AC200,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K201=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K201,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K201,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q201,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S201=\"\",1,VLOOKUP(S201,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X201-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K202=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K202,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K202,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q202,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S202=\"\",1,VLOOKUP(S202,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X202-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K203=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K203,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K203,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q203,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S203=\"\",1,VLOOKUP(S203,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X203-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K204=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K204,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K204,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q204,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S204=\"\",1,VLOOKUP(S204,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X204-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K205=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K205,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K205,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q205,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S205=\"\",1,VLOOKUP(S205,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X205-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K206=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K206,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K206,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q206,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S206=\"\",1,VLOOKUP(S206,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X206-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K207=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K207,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K207,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q207,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S207=\"\",1,VLOOKUP(S207,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X207-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K208=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K208,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K208,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q208,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S208=\"\",1,VLOOKUP(S208,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X208-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K209=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K209,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K209,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H209=TYPE1,VLOOKUP(J209,WaterUnitrates1,2,FALSE),IF(H209=TYPE2,VLOOKUP(J209,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S209=\"\",1,VLOOKUP(S209,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X209=\"\",\"\",IF(X209<=YEAR+5,0.075,IF(AND(X209>YEAR+5,X209<=YEAR+10),0.15,IF(AND(X209>YEAR+10,X209<=YEAR+20),0.2,IF(X209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X209-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W209*Y209(1-AA209)+(N209*((1+Landind)^(X209-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K210=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K210,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K210,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(M210=\"\",0,M210*10000*L210)","v":0},0,{"$f":"IF(D210=\"Passive\",(O210*I210),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q210,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S210=\"\",1,VLOOKUP(S210,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P210=\"\",\"\",P210*T210*(1+U210)*(1+V210)*R210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X210-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB210*Z210,0)","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,"","","","","","","","",{"$f":"IF(AL210=\"y\",BQ$16,IF(AND(AL210>0,AL210<=1),AL210*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K211=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K211,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K211,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q211,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S211=\"\",1,VLOOKUP(S211,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X211-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K212=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K212,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K212,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q212,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S212=\"\",1,VLOOKUP(S212,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X212-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K213=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K213,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K213,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q213,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S213=\"\",1,VLOOKUP(S213,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X213-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K214=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K214,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K214,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q214,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S214=\"\",1,VLOOKUP(S214,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X214-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K215=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K215,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K215,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q215,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S215=\"\",1,VLOOKUP(S215,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X215-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K216=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K216,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K216,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q216,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S216=\"\",1,VLOOKUP(S216,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X216-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K217=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K217,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K217,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q217,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S217=\"\",1,VLOOKUP(S217,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X217-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K218=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K218,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K218,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q218,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S218=\"\",1,VLOOKUP(S218,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X218-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK218=\"y\",BP$16,IF(AND(AK218>0,AK218<=1),AK218*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K219=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K219,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K219,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q219,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S219=\"\",1,VLOOKUP(S219,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X219-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD219=\"y\",BI$16,IF(AND(AD219>0,AD219<=1),AD219*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K220=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K220,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K220,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q220,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S220=\"\",1,VLOOKUP(S220,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X220-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K221=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K221,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K221,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q221,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S221=\"\",1,VLOOKUP(S221,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X221-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K222=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K222,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K222,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q222,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S222=\"\",1,VLOOKUP(S222,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X222-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K223=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K223,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K223,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q223,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S223=\"\",1,VLOOKUP(S223,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X223-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K224=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K224,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K224,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q224,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S224=\"\",1,VLOOKUP(S224,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X224-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K225=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K225,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K225,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q225,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S225=\"\",1,VLOOKUP(S225,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X225-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW225=\"y\",CB$16,IF(AND(AW225>0,AW225<=1),AW225*CB$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K226=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K226,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K226,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q226,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S226=\"\",1,VLOOKUP(S226,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X226-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K227=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K227,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K227,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q227,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S227=\"\",1,VLOOKUP(S227,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X227-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K228=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K228,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K228,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q228,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S228=\"\",1,VLOOKUP(S228,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X228-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K229=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K229,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K229,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q229,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S229=\"\",1,VLOOKUP(S229,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X229-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K230=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K230,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K230,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q230,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S230=\"\",1,VLOOKUP(S230,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X230-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K231=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K231,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K231,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q231,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S231=\"\",1,VLOOKUP(S231,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X231-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K232=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K232,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K232,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q232,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S232=\"\",1,VLOOKUP(S232,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X232-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K233=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K233,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K233,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q233,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S233=\"\",1,VLOOKUP(S233,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X233-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K234=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K234,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K234,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q234,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S234=\"\",1,VLOOKUP(S234,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X234-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K235,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q235,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S235=\"\",1,VLOOKUP(S235,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X235-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K236,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q236,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S236=\"\",1,VLOOKUP(S236,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X236-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM236=\"y\",BR$16,IF(AND(AM236>0,AM236<=1),AM236*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K237=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K237,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K237,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q237,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S237=\"\",1,VLOOKUP(S237,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X237-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K238=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K238,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K238,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q238,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S238=\"\",1,VLOOKUP(S238,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X238-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K239=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K239,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K239,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q239,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S239=\"\",1,VLOOKUP(S239,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X239-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K240=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K240,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K240,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q240,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S240=\"\",1,VLOOKUP(S240,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X240-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K241=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K241,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K241,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q241,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S241=\"\",1,VLOOKUP(S241,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X241-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K242=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K242,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K242,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q242,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S242=\"\",1,VLOOKUP(S242,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X242-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K243=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K243,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K243,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q243,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S243=\"\",1,VLOOKUP(S243,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X243-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K244=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K244,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K244,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q244,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S244=\"\",1,VLOOKUP(S244,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X244-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K245=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K245,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K245,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q245,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S245=\"\",1,VLOOKUP(S245,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X245-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K246=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K246,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K246,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q246,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S246=\"\",1,VLOOKUP(S246,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X246-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K247=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K247,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K247,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q247,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S247=\"\",1,VLOOKUP(S247,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X247-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K248=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K248,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K248,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q248,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S248=\"\",1,VLOOKUP(S248,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X248-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K249=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K249,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K249,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q249,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S249=\"\",1,VLOOKUP(S249,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X249-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K250=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K250,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K250,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q250,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S250=\"\",1,VLOOKUP(S250,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X250-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K251=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K251,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K251,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q251,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S251=\"\",1,VLOOKUP(S251,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X251-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K252=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K252,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K252,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q252,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S252=\"\",1,VLOOKUP(S252,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X252-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K253=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K253,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K253,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q253,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S253=\"\",1,VLOOKUP(S253,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X253-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K254=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K254,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K254,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q254,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S254=\"\",1,VLOOKUP(S254,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X254-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K255=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K255,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K255,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q255,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S255=\"\",1,VLOOKUP(S255,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X255-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG255=\"y\",BL$16,IF(AND(AG255>0,AG255<=1),AG255*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K256=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K256,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K256,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q256,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S256=\"\",1,VLOOKUP(S256,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X256-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD256=\"y\",BI$16,IF(AND(AD256>0,AD256<=1),AD256*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K257,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q257,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S257=\"\",1,VLOOKUP(S257,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X257-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K258=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K258,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K258,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q258,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S258=\"\",1,VLOOKUP(S258,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X258-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K259,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q259,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S259=\"\",1,VLOOKUP(S259,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X259-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K260=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K260,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K260,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q260,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S260=\"\",1,VLOOKUP(S260,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X260-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K261=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K261,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K261,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q261,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S261=\"\",1,VLOOKUP(S261,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X261-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AR261=\"y\",BW$16,IF(AND(AR261>0,AR261<=1),AR261*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K262=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K262,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K262,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q262,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S262=\"\",1,VLOOKUP(S262,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X262-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K263=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K263,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K263,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q263,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S263=\"\",1,VLOOKUP(S263,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X263-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K264=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K264,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K264,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q264,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S264=\"\",1,VLOOKUP(S264,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X264-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX264=\"y\",CC$16,IF(AND(AX264>0,AX264<=1),AX264*CC$16,\"\"))","v":""},"","","","","","","","","",{"$f":"SUM(BI264:CL264)","v":0},null,{"$f":"IF(BI264=\"\",\"\",(BI264/$CM264)*$AC264)","v":""},{"$f":"IF(BJ264=\"\",\"\",(BJ264/$CM264)*$AC264)","v":""},{"$f":"IF(BK264=\"\",\"\",(BK264/$CM264)*$AC264)","v":""},{"$f":"IF(BL264=\"\",\"\",(BL264/$CM264)*$AC264)","v":""},{"$f":"IF(BM264=\"\",\"\",(BM264/$CM264)*$AC264)","v":""},{"$f":"IF(BN264=\"\",\"\",(BN264/$CM264)*$AC264)","v":""},{"$f":"IF(BO264=\"\",\"\",(BO264/$CM264)*$AC264)","v":""},{"$f":"IF(BP264=\"\",\"\",(BP264/$CM264)*$AC264)","v":""},{"$f":"IF(BQ264=\"\",\"\",(BQ264/$CM264)*$AC264)","v":""},{"$f":"IF(BR264=\"\",\"\",(BR264/$CM264)*$AC264)","v":""},{"$f":"IF(BS264=\"\",\"\",(BS264/$CM264)*$AC264)","v":""},{"$f":"IF(BT264=\"\",\"\",(BT264/$CM264)*$AC264)","v":""},{"$f":"IF(BU264=\"\",\"\",(BU264/$CM264)*$AC264)","v":""},{"$f":"IF(BV264=\"\",\"\",(BV264/$CM264)*$AC264)","v":""},{"$f":"IF(BW264=\"\",\"\",(BW264/$CM264)*$AC264)","v":""},{"$f":"IF(BX264=\"\",\"\",(BX264/$CM264)*$AC264)","v":""},{"$f":"IF(BY264=\"\",\"\",(BY264/$CM264)*$AC264)","v":""},{"$f":"IF(BZ264=\"\",\"\",(BZ264/$CM264)*$AC264)","v":""},{"$f":"IF(CA264=\"\",\"\",(CA264/$CM264)*$AC264)","v":""},{"$f":"IF(CB264=\"\",\"\",(CB264/$CM264)*$AC264)","v":""},{"$f":"IF(CC264=\"\",\"\",(CC264/$CM264)*$AC264)","v":""},{"$f":"IF(CD264=\"\",\"\",(CD264/$CM264)*$AC264)","v":""},{"$f":"IF(CE264=\"\",\"\",(CE264/$CM264)*$AC264)","v":""},{"$f":"IF(CF264=\"\",\"\",(CF264/$CM264)*$AC264)","v":""},{"$f":"IF(CG264=\"\",\"\",(CG264/$CM264)*$AC264)","v":""},{"$f":"IF(CH264=\"\",\"\",(CH264/$CM264)*$AC264)","v":""},{"$f":"IF(CI264=\"\",\"\",(CI264/$CM264)*$AC264)","v":""},{"$f":"IF(CJ264=\"\",\"\",(CJ264/$CM264)*$AC264)","v":""},{"$f":"IF(CK264=\"\",\"\",(CK264/$CM264)*$AC264)","v":""},{"$f":"IF(CL264=\"\",\"\",(CL264/$CM264)*$AC264)","v":""},{"$f":"IF(SUM(CO264:DR264)=AC264,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K265=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K265,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K265,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q265,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S265=\"\",1,VLOOKUP(S265,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X265-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K266,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q266,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S266=\"\",1,VLOOKUP(S266,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X266-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K267=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K267,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K267,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q267,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S267=\"\",1,VLOOKUP(S267,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X267-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K268=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K268,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K268,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q268,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S268=\"\",1,VLOOKUP(S268,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X268-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K269=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K269,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K269,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q269,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S269=\"\",1,VLOOKUP(S269,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X269-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K270=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K270,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K270,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q270,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S270=\"\",1,VLOOKUP(S270,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X270-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K271=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K271,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K271,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q271,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S271=\"\",1,VLOOKUP(S271,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X271-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K272=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K272,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K272,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q272,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S272=\"\",1,VLOOKUP(S272,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X272-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K273=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K273,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K273,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H273=TYPE1,VLOOKUP(J273,WaterUnitrates1,2,FALSE),IF(H273=TYPE2,VLOOKUP(J273,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S273=\"\",1,VLOOKUP(S273,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X273=\"\",\"\",IF(X273<=YEAR+5,0.075,IF(AND(X273>YEAR+5,X273<=YEAR+10),0.15,IF(AND(X273>YEAR+10,X273<=YEAR+20),0.2,IF(X273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X273-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W273*Y273(1-AA273)+(N273*((1+Landind)^(X273-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K274=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K274,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K274,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(M274=\"\",0,M274*10000*L274)","v":0},0,{"$f":"IF(D274=\"Passive\",(O274*I274),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q274,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S274=\"\",1,VLOOKUP(S274,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P274=\"\",\"\",P274*T274*(1+U274)*(1+V274)*R274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X274-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB274*Z274,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K275=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K275,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K275,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q275,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S275=\"\",1,VLOOKUP(S275,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X275-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K276=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K276,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K276,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q276,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S276=\"\",1,VLOOKUP(S276,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X276-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K277=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K277,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K277,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q277,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S277=\"\",1,VLOOKUP(S277,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X277-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K278=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K278,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K278,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q278,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S278=\"\",1,VLOOKUP(S278,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X278-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K279=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K279,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K279,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q279,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S279=\"\",1,VLOOKUP(S279,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X279-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K280=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K280,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K280,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q280,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S280=\"\",1,VLOOKUP(S280,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X280-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K281=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K281,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K281,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q281,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S281=\"\",1,VLOOKUP(S281,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X281-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K282=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K282,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K282,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q282,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S282=\"\",1,VLOOKUP(S282,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X282-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K283=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K283,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K283,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q283,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S283=\"\",1,VLOOKUP(S283,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X283-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K284=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K284,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K284,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q284,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S284=\"\",1,VLOOKUP(S284,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X284-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K285=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K285,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K285,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q285,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S285=\"\",1,VLOOKUP(S285,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X285-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K286=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K286,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K286,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q286,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S286=\"\",1,VLOOKUP(S286,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X286-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K287=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K287,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K287,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q287,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S287=\"\",1,VLOOKUP(S287,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X287-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K288=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K288,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K288,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q288,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S288=\"\",1,VLOOKUP(S288,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X288-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K289=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K289,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K289,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q289,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S289=\"\",1,VLOOKUP(S289,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X289-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC289=\"y\",CH$16,IF(AND(BC289>0,BC289<=1),BC289*CH$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K290=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K290,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K290,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q290,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S290=\"\",1,VLOOKUP(S290,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X290-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K291=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K291,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K291,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q291,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S291=\"\",1,VLOOKUP(S291,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X291-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K292=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K292,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K292,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q292,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S292=\"\",1,VLOOKUP(S292,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X292-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K293=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K293,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K293,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q293,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S293=\"\",1,VLOOKUP(S293,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X293-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K294=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K294,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K294,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q294,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S294=\"\",1,VLOOKUP(S294,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X294-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K295=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K295,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K295,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q295,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S295=\"\",1,VLOOKUP(S295,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X295-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK295=\"y\",BP$16,IF(AND(AK295>0,AK295<=1),AK295*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K296=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K296,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K296,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q296,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S296=\"\",1,VLOOKUP(S296,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X296-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K297=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K297,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K297,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q297,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S297=\"\",1,VLOOKUP(S297,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X297-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ297=\"y\",CE$16,IF(AND(AZ297>0,AZ297<=1),AZ297*CE$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K298=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K298,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K298,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q298,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S298=\"\",1,VLOOKUP(S298,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X298-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K299=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K299,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K299,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q299,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S299=\"\",1,VLOOKUP(S299,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X299-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K300=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K300,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K300,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q300,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S300=\"\",1,VLOOKUP(S300,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X300-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K301=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K301,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K301,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q301,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S301=\"\",1,VLOOKUP(S301,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X301-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K302=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K302,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K302,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q302,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S302=\"\",1,VLOOKUP(S302,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X302-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K303=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K303,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K303,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q303,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S303=\"\",1,VLOOKUP(S303,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X303-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K304=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K304,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K304,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q304,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S304=\"\",1,VLOOKUP(S304,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X304-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K305=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K305,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K305,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q305,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S305=\"\",1,VLOOKUP(S305,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X305-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K306=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K306,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K306,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q306,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S306=\"\",1,VLOOKUP(S306,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X306-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K307=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K307,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K307,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q307,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S307=\"\",1,VLOOKUP(S307,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X307-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K308=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K308,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K308,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q308,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S308=\"\",1,VLOOKUP(S308,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X308-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K309=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K309,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K309,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q309,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S309=\"\",1,VLOOKUP(S309,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X309-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K310=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K310,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K310,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q310,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S310=\"\",1,VLOOKUP(S310,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X310-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K311=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K311,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K311,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q311,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S311=\"\",1,VLOOKUP(S311,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X311-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K312=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K312,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K312,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q312,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S312=\"\",1,VLOOKUP(S312,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X312-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K313=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K313,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K313,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q313,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S313=\"\",1,VLOOKUP(S313,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X313-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AT313=\"y\",BY$16,IF(AND(AT313>0,AT313<=1),AT313*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K314=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K314,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K314,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q314,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S314=\"\",1,VLOOKUP(S314,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X314-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM314=\"y\",BR$16,IF(AND(AM314>0,AM314<=1),AM314*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K315=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K315,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K315,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q315,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S315=\"\",1,VLOOKUP(S315,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X315-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD315=\"y\",BI$16,IF(AND(AD315>0,AD315<=1),AD315*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K316=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K316,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K316,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q316,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S316=\"\",1,VLOOKUP(S316,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X316-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K317=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K317,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K317,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q317,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S317=\"\",1,VLOOKUP(S317,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X317-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K318=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K318,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K318,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q318,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S318=\"\",1,VLOOKUP(S318,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X318-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K319=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K319,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K319,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q319,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S319=\"\",1,VLOOKUP(S319,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X319-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K320=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K320,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K320,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q320,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S320=\"\",1,VLOOKUP(S320,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X320-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K321=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K321,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K321,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q321,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S321=\"\",1,VLOOKUP(S321,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X321-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K322=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K322,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K322,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q322,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S322=\"\",1,VLOOKUP(S322,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X322-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K323=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K323,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K323,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q323,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S323=\"\",1,VLOOKUP(S323,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X323-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K324=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K324,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K324,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q324,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S324=\"\",1,VLOOKUP(S324,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X324-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K325=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K325,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K325,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q325,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S325=\"\",1,VLOOKUP(S325,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X325-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K326=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K326,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K326,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q326,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S326=\"\",1,VLOOKUP(S326,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X326-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K327=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K327,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K327,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q327,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S327=\"\",1,VLOOKUP(S327,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X327-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K328=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K328,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K328,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q328,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S328=\"\",1,VLOOKUP(S328,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X328-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI328:CL328)","v":0},null,{"$f":"IF(BI328=\"\",\"\",(BI328/$CM328)*$AC328)","v":""},{"$f":"IF(BJ328=\"\",\"\",(BJ328/$CM328)*$AC328)","v":""},{"$f":"IF(BK328=\"\",\"\",(BK328/$CM328)*$AC328)","v":""},{"$f":"IF(BL328=\"\",\"\",(BL328/$CM328)*$AC328)","v":""},{"$f":"IF(BM328=\"\",\"\",(BM328/$CM328)*$AC328)","v":""},{"$f":"IF(BN328=\"\",\"\",(BN328/$CM328)*$AC328)","v":""},{"$f":"IF(BO328=\"\",\"\",(BO328/$CM328)*$AC328)","v":""},{"$f":"IF(BP328=\"\",\"\",(BP328/$CM328)*$AC328)","v":""},{"$f":"IF(BQ328=\"\",\"\",(BQ328/$CM328)*$AC328)","v":""},{"$f":"IF(BR328=\"\",\"\",(BR328/$CM328)*$AC328)","v":""},{"$f":"IF(BS328=\"\",\"\",(BS328/$CM328)*$AC328)","v":""},{"$f":"IF(BT328=\"\",\"\",(BT328/$CM328)*$AC328)","v":""},{"$f":"IF(BU328=\"\",\"\",(BU328/$CM328)*$AC328)","v":""},{"$f":"IF(BV328=\"\",\"\",(BV328/$CM328)*$AC328)","v":""},{"$f":"IF(BW328=\"\",\"\",(BW328/$CM328)*$AC328)","v":""},{"$f":"IF(BX328=\"\",\"\",(BX328/$CM328)*$AC328)","v":""},{"$f":"IF(BY328=\"\",\"\",(BY328/$CM328)*$AC328)","v":""},{"$f":"IF(BZ328=\"\",\"\",(BZ328/$CM328)*$AC328)","v":""},{"$f":"IF(CA328=\"\",\"\",(CA328/$CM328)*$AC328)","v":""},{"$f":"IF(CB328=\"\",\"\",(CB328/$CM328)*$AC328)","v":""},{"$f":"IF(CC328=\"\",\"\",(CC328/$CM328)*$AC328)","v":""},{"$f":"IF(CD328=\"\",\"\",(CD328/$CM328)*$AC328)","v":""},{"$f":"IF(CE328=\"\",\"\",(CE328/$CM328)*$AC328)","v":""},{"$f":"IF(CF328=\"\",\"\",(CF328/$CM328)*$AC328)","v":""},{"$f":"IF(CG328=\"\",\"\",(CG328/$CM328)*$AC328)","v":""},{"$f":"IF(CH328=\"\",\"\",(CH328/$CM328)*$AC328)","v":""},{"$f":"IF(CI328=\"\",\"\",(CI328/$CM328)*$AC328)","v":""},{"$f":"IF(CJ328=\"\",\"\",(CJ328/$CM328)*$AC328)","v":""},{"$f":"IF(CK328=\"\",\"\",(CK328/$CM328)*$AC328)","v":""},{"$f":"IF(CL328=\"\",\"\",(CL328/$CM328)*$AC328)","v":""},{"$f":"IF(SUM(CO328:DR328)=AC328,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K329=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K329,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K329,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q329,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S329=\"\",1,VLOOKUP(S329,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X329-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K330=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K330,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K330,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q330,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S330=\"\",1,VLOOKUP(S330,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X330-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K331=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K331,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K331,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q331,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S331=\"\",1,VLOOKUP(S331,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X331-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K332=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K332,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K332,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q332,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S332=\"\",1,VLOOKUP(S332,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X332-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K333=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K333,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K333,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q333,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S333=\"\",1,VLOOKUP(S333,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X333-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K334=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K334,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K334,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q334,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S334=\"\",1,VLOOKUP(S334,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X334-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K335=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K335,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K335,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q335,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S335=\"\",1,VLOOKUP(S335,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X335-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K336=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K336,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K336,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q336,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S336=\"\",1,VLOOKUP(S336,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X336-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K337=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K337,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K337,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H337=TYPE1,VLOOKUP(J337,WaterUnitrates1,2,FALSE),IF(H337=TYPE2,VLOOKUP(J337,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S337=\"\",1,VLOOKUP(S337,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X337=\"\",\"\",IF(X337<=YEAR+5,0.075,IF(AND(X337>YEAR+5,X337<=YEAR+10),0.15,IF(AND(X337>YEAR+10,X337<=YEAR+20),0.2,IF(X337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X337-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W337*Y337(1-AA337)+(N337*((1+Landind)^(X337-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K338=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K338,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K338,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(M338=\"\",0,M338*10000*L338)","v":0},0,{"$f":"IF(D338=\"Passive\",(O338*I338),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q338,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S338=\"\",1,VLOOKUP(S338,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P338=\"\",\"\",P338*T338*(1+U338)*(1+V338)*R338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X338-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB338*Z338,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K339=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K339,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K339,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q339,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S339=\"\",1,VLOOKUP(S339,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X339-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K340=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K340,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K340,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q340,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S340=\"\",1,VLOOKUP(S340,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X340-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K341=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K341,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K341,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q341,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S341=\"\",1,VLOOKUP(S341,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X341-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K342=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K342,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K342,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q342,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S342=\"\",1,VLOOKUP(S342,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X342-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K343=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K343,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K343,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q343,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S343=\"\",1,VLOOKUP(S343,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X343-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG343=\"y\",BL$16,IF(AND(AG343>0,AG343<=1),AG343*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K344=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K344,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K344,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q344,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S344=\"\",1,VLOOKUP(S344,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X344-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD344=\"y\",BI$16,IF(AND(AD344>0,AD344<=1),AD344*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K345=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K345,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K345,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q345,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S345=\"\",1,VLOOKUP(S345,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X345-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K346=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K346,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K346,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q346,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S346=\"\",1,VLOOKUP(S346,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X346-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K347=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K347,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K347,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q347,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S347=\"\",1,VLOOKUP(S347,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X347-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K348=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K348,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K348,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q348,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S348=\"\",1,VLOOKUP(S348,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X348-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K349=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K349,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K349,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q349,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S349=\"\",1,VLOOKUP(S349,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X349-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K350=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K350,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K350,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q350,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S350=\"\",1,VLOOKUP(S350,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X350-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AP350=\"y\",BU$16,IF(AND(AP350>0,AP350<=1),AP350*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K351=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K351,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K351,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q351,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S351=\"\",1,VLOOKUP(S351,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X351-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K352=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K352,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K352,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q352,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S352=\"\",1,VLOOKUP(S352,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X352-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K353=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K353,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K353,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q353,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S353=\"\",1,VLOOKUP(S353,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X353-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K354=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K354,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K354,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q354,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S354=\"\",1,VLOOKUP(S354,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X354-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K355=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K355,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K355,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q355,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S355=\"\",1,VLOOKUP(S355,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X355-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW355=\"y\",CB$16,IF(AND(AW355>0,AW355<=1),AW355*CB$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BF355=\"y\",CK$16,IF(AND(BF355>0,BF355<=1),BF355*CK$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K356=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K356,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K356,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q356,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S356=\"\",1,VLOOKUP(S356,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X356-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K357=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K357,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K357,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q357,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S357=\"\",1,VLOOKUP(S357,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X357-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K358=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K358,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K358,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q358,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S358=\"\",1,VLOOKUP(S358,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X358-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K359=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K359,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K359,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q359,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S359=\"\",1,VLOOKUP(S359,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X359-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K360=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K360,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K360,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q360,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S360=\"\",1,VLOOKUP(S360,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X360-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K361=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K361,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K361,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q361,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S361=\"\",1,VLOOKUP(S361,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X361-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K362=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K362,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K362,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q362,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S362=\"\",1,VLOOKUP(S362,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X362-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K363=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K363,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K363,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q363,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S363=\"\",1,VLOOKUP(S363,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X363-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K364=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K364,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K364,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q364,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S364=\"\",1,VLOOKUP(S364,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X364-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K365=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K365,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K365,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q365,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S365=\"\",1,VLOOKUP(S365,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X365-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K366=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K366,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K366,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q366,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S366=\"\",1,VLOOKUP(S366,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X366-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K367=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K367,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K367,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q367,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S367=\"\",1,VLOOKUP(S367,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X367-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K368=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K368,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K368,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q368,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S368=\"\",1,VLOOKUP(S368,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X368-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K369=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K369,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K369,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q369,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S369=\"\",1,VLOOKUP(S369,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X369-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K370=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K370,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K370,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q370,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S370=\"\",1,VLOOKUP(S370,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X370-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K371=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K371,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K371,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q371,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S371=\"\",1,VLOOKUP(S371,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X371-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K372=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K372,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K372,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q372,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S372=\"\",1,VLOOKUP(S372,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X372-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K373=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K373,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K373,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q373,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S373=\"\",1,VLOOKUP(S373,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X373-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K374=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K374,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K374,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q374,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S374=\"\",1,VLOOKUP(S374,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X374-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K375=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K375,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K375,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q375,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S375=\"\",1,VLOOKUP(S375,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X375-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K376=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K376,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K376,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q376,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S376=\"\",1,VLOOKUP(S376,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X376-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K377=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K377,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K377,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q377,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S377=\"\",1,VLOOKUP(S377,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X377-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K378=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K378,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K378,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q378,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S378=\"\",1,VLOOKUP(S378,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X378-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K379=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K379,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K379,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q379,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S379=\"\",1,VLOOKUP(S379,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X379-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K380=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K380,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K380,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q380,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S380=\"\",1,VLOOKUP(S380,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X380-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K381=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K381,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K381,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q381,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S381=\"\",1,VLOOKUP(S381,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X381-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K382=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K382,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K382,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q382,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S382=\"\",1,VLOOKUP(S382,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X382-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K383=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K383,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K383,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q383,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S383=\"\",1,VLOOKUP(S383,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X383-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K384=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K384,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K384,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q384,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S384=\"\",1,VLOOKUP(S384,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X384-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K385=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K385,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K385,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q385,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S385=\"\",1,VLOOKUP(S385,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X385-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K386=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K386,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K386,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q386,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S386=\"\",1,VLOOKUP(S386,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X386-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AS386=\"y\",BX$16,IF(AND(AS386>0,AS386<=1),AS386*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K387=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K387,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K387,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q387,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S387=\"\",1,VLOOKUP(S387,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X387-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM387=\"y\",BR$16,IF(AND(AM387>0,AM387<=1),AM387*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K388=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K388,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K388,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q388,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S388=\"\",1,VLOOKUP(S388,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X388-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD388=\"y\",BI$16,IF(AND(AD388>0,AD388<=1),AD388*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K389=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K389,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K389,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q389,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S389=\"\",1,VLOOKUP(S389,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X389-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K390=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K390,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K390,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q390,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S390=\"\",1,VLOOKUP(S390,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X390-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K391=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K391,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K391,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q391,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S391=\"\",1,VLOOKUP(S391,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X391-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K392=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K392,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K392,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q392,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S392=\"\",1,VLOOKUP(S392,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X392-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI392:CL392)","v":0},null,{"$f":"IF(BI392=\"\",\"\",(BI392/$CM392)*$AC392)","v":""},{"$f":"IF(BJ392=\"\",\"\",(BJ392/$CM392)*$AC392)","v":""},{"$f":"IF(BK392=\"\",\"\",(BK392/$CM392)*$AC392)","v":""},{"$f":"IF(BL392=\"\",\"\",(BL392/$CM392)*$AC392)","v":""},{"$f":"IF(BM392=\"\",\"\",(BM392/$CM392)*$AC392)","v":""},{"$f":"IF(BN392=\"\",\"\",(BN392/$CM392)*$AC392)","v":""},{"$f":"IF(BO392=\"\",\"\",(BO392/$CM392)*$AC392)","v":""},{"$f":"IF(BP392=\"\",\"\",(BP392/$CM392)*$AC392)","v":""},{"$f":"IF(BQ392=\"\",\"\",(BQ392/$CM392)*$AC392)","v":""},{"$f":"IF(BR392=\"\",\"\",(BR392/$CM392)*$AC392)","v":""},{"$f":"IF(BS392=\"\",\"\",(BS392/$CM392)*$AC392)","v":""},{"$f":"IF(BT392=\"\",\"\",(BT392/$CM392)*$AC392)","v":""},{"$f":"IF(BU392=\"\",\"\",(BU392/$CM392)*$AC392)","v":""},{"$f":"IF(BV392=\"\",\"\",(BV392/$CM392)*$AC392)","v":""},{"$f":"IF(BW392=\"\",\"\",(BW392/$CM392)*$AC392)","v":""},{"$f":"IF(BX392=\"\",\"\",(BX392/$CM392)*$AC392)","v":""},{"$f":"IF(BY392=\"\",\"\",(BY392/$CM392)*$AC392)","v":""},{"$f":"IF(BZ392=\"\",\"\",(BZ392/$CM392)*$AC392)","v":""},{"$f":"IF(CA392=\"\",\"\",(CA392/$CM392)*$AC392)","v":""},{"$f":"IF(CB392=\"\",\"\",(CB392/$CM392)*$AC392)","v":""},{"$f":"IF(CC392=\"\",\"\",(CC392/$CM392)*$AC392)","v":""},{"$f":"IF(CD392=\"\",\"\",(CD392/$CM392)*$AC392)","v":""},{"$f":"IF(CE392=\"\",\"\",(CE392/$CM392)*$AC392)","v":""},{"$f":"IF(CF392=\"\",\"\",(CF392/$CM392)*$AC392)","v":""},{"$f":"IF(CG392=\"\",\"\",(CG392/$CM392)*$AC392)","v":""},{"$f":"IF(CH392=\"\",\"\",(CH392/$CM392)*$AC392)","v":""},{"$f":"IF(CI392=\"\",\"\",(CI392/$CM392)*$AC392)","v":""},{"$f":"IF(CJ392=\"\",\"\",(CJ392/$CM392)*$AC392)","v":""},{"$f":"IF(CK392=\"\",\"\",(CK392/$CM392)*$AC392)","v":""},{"$f":"IF(CL392=\"\",\"\",(CL392/$CM392)*$AC392)","v":""},{"$f":"IF(SUM(CO392:DR392)=AC392,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K393=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K393,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K393,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q393,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S393=\"\",1,VLOOKUP(S393,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X393-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K394=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K394,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K394,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q394,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S394=\"\",1,VLOOKUP(S394,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X394-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K395=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K395,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K395,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q395,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S395=\"\",1,VLOOKUP(S395,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X395-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K396=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K396,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K396,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q396,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S396=\"\",1,VLOOKUP(S396,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X396-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K397=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K397,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K397,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q397,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S397=\"\",1,VLOOKUP(S397,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X397-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K398=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K398,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K398,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q398,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S398=\"\",1,VLOOKUP(S398,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X398-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K399=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K399,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K399,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q399,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S399=\"\",1,VLOOKUP(S399,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X399-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K400=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K400,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K400,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q400,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S400=\"\",1,VLOOKUP(S400,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X400-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K401=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K401,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K401,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S401=\"\",1,VLOOKUP(S401,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X401-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W401*Y401(1-AA401)+(N401*((1+Landind)^(X401-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K402,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K402,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(M402=\"\",0,M402*10000*L402)","v":0},0,{"$f":"IF(D402=\"Passive\",(O402*I402),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q402,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S402=\"\",1,VLOOKUP(S402,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P402=\"\",\"\",P402*T402*(1+U402)*(1+V402)*R402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X402-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB402*Z402,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K403=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K403,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K403,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q403,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S403=\"\",1,VLOOKUP(S403,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X403-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(X403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA405=\"y\",CF$16,IF(AND(BA405>0,BA405<=1),BA405*CF$16,\"\"))","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF($E$10=\"Location\",'Unit Rates - Land'!$B18,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B19,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B20,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B21,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(AG416=\"y\",BL$16,IF(AND(AG416>0,AG416<=1),AG416*BL$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AN416=\"y\",BS$16,IF(AND(AN416>0,AN416<=1),AN416*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B22,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(AD417=\"y\",BI$16,IF(AND(AD417>0,AD417<=1),AD417*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B23,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B24,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B25,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B26,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B27,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B28,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B29,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B30,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B31,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B32,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B33,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B34,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B35,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B36,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B37,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B38,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B39,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B40,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B41,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B42,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B43,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets - Sewer","index":12,"n_rows":438,"n_cols":126,"rows_kept":438,"cut":false,"hidden":true,"merged":[[12,31,13,31],[12,32,13,32],[12,33,13,33],[12,34,13,34],[12,35,13,35],[12,36,13,36],[1,1,1,15],[2,1,2,15],[4,1,4,15],[11,30,11,59],[12,1,12,6],[12,7,12,9],[12,11,12,14],[12,15,12,23],[12,24,12,29],[12,30,13,30],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,37,13,37],[12,38,13,38],[12,68,13,68],[12,69,13,69],[12,39,13,39],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,55,13,55],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,59,13,59],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,65,13,65],[12,66,13,66],[12,67,13,67],[12,61,13,61],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,70,13,70],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,89,13,89],[12,90,13,90],[12,91,13,91],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,101,13,101],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,96,13,96],[12,97,13,97],[12,98,13,98],[6,1,6,3],[6,4,7,12],[12,123,13,123],[9,1,9,3],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,120,13,120],[12,121,13,121],[12,122,13,122],[12,111,13,111],[12,112,13,112],[12,113,13,113],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,99,13,99],[12,100,13,100]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRM WWF","Trunk Rising Main, Wet Weather Flow Design Capacity"]
[null,"Sewerage - Closed Networks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TGM WWF","Trunk Gravity Main, Wet Weather Flow Design Capacity"]
["Return to \"Future Trunk Assets\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSTP WWF","Trunk Sewage Treatment Plant, Wet Weather Flow Design Capacity"]
[null,"Future Trunk Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSPS WWF","Trunk Sewage Pump Station, Wet Weather Flow Design Capacity"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSPS PDWF","Trunk Sewage Pump Station, Peak Dry Weather Flow Design Capacity"]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,{"$f":"IF(H17=TYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"Yeppoon"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand- Sewer'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand- Sewer'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand- Sewer'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand- Sewer'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand- Sewer'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand- Sewer'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand- Sewer'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand- Sewer'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand- Sewer'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand- Sewer'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand- Sewer'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand- Sewer'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand- Sewer'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand- Sewer'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand- Sewer'!$C24","v":"Tanby"},{"$f":"'Catchment Demand- Sewer'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand- Sewer'!$C26","v":"Inverness"},{"$f":"'Catchment Demand- Sewer'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand- Sewer'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand- Sewer'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand- Sewer'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand- Sewer'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand- Sewer'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand- Sewer'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand- Sewer'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand- Sewer'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand- Sewer'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand- Sewer'!$C37","v":"Coral Sea"},null,{"$f":"AE13","v":"Yeppoon"},{"$f":"AF13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"BJ13","v":"Yeppoon"},{"$f":"BK13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Depth (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AE15+1","v":2},{"$f":"AF15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Pump Station, Gravity Main, Rising Main etc",null,null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AE13,Sewcatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,5479.3306300748573,{"$f":"IFERROR(VLOOKUP(BK13,Sewcatch,6,FALSE),\"\")","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,"",null,{"$f":"SUM(CP17:CP403)","v":3541141.941843838},599980.39843686356,700458.35488356859,618367.29843550629,372046.01592173363,236460.45077057558,298980.62002322823,612343.40769306675,158983.09054616836,46408.562475273109,485135.9615410993,589432.0238486306,228104.20455737013,1873907.5264565411,1012431.8762081836,245218.65740190714,93063.272514830198,307946.56741757615,62043.921019251757,86600.545256855898,67212.363482932924,0,0,0,0,0,0,0,0,0,0,null,"Totals"]
[null,"Barmaryee","SEW-33","Active","TSTP WWF","CCSY Yeppoon STP augm",null,"Sewer Asset Type 1",1,"YSTP",null,"Rural Grazing unFlooded m2",2,{"$f":"IF(L17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L17,Landcost2,2,FALSE),\"Error\")))","v":0.7},{"$f":"IF(N17=\"\",0,N17*10000*M17)","v":14000},{"$f":"IF(H17=SewerTYPE1,VLOOKUP(J17,SewerUnitrates1,2,FALSE),IF(H17=SEWERTYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$f":"P17*I17","v":{"$error":"#N/A"}},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(T17=\"\",1,VLOOKUP(T17,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y17=\"\",\"\",IF(Y17<=YEAR+5,0.075,IF(AND(Y17>YEAR+5,Y17<=YEAR+10),0.15,IF(AND(Y17>YEAR+10,Y17<=YEAR+20),0.2,IF(Y17>YEAR+20,0.25,\"\")))))","v":0.15},0.15,{"$f":"IFERROR(IF(Q17=\"\",\"\",Q17*U17*(1+V17)*(1+W17)*S17),\"\")","v":""},2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y17-YEAR)","v":1.2189944199947571},{"$f":"IF(Y17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,{"$f":"IFERROR((X17*Z17*(1-AB17)+(O17*((1+Landind)^(Y17-YEAR)))),0)","v":0},{"$f":"IFERROR(AC17*AA17,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AF17=\"y\",BK$16,IF(AND(AF17>0,AF17<=1),AF17*BK$16,\"\"))","v":928.37029088076008},{"$f":"IF(AG17=\"y\",BL$16,IF(AND(AG17>0,AG17<=1),AG17*BL$16,\"\"))","v":1083.8432861595347},956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ17:CM17)","v":18933.596564262785},null,{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CN17)*$AD17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CN17)*$AD17)","v":0},0,0,0,0,"","","","","","","","","",{"$f":"IF(SUM(CP17:DS17)=AD17,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CP17:DS17)","v":0}]
[null,"Emu Park","SEW-49","Passive","TGM WWF","CCEP 225 GM Brown St EA33 Augm (CCSEP Emu Park West)",null,"Sewer Asset Type 2",230,"225 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N18=\"\",0,N18*10000*M18)","v":0},799,{"$f":"P18*I18","v":183770},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,253602.59999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y18-YEAR)","v":1.4859473959783542},{"$f":"IF(Y18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((X18*Z18*(1-AB18)+(O18*((1+Landind)^(Y18-YEAR)))),0)","v":376840.12308334012},{"$f":"IFERROR(AC18*AA18,0)","v":115305.35014652344},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE18=\"y\",BJ$16,IF(AND(AE18>0,AE18<=1),AE18*BJ$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ18:CM18)","v":18933.596564262785},null,33369.050339958616,5653.762669565147,6600.59113388264,5827.0269446851162,3505.8809948773464,2228.2249101441425,2817.3678220400197,5770.2623425516558,1498.136713739005,437.31928368738471,4571.5553310918567,5554.3627447894096,2149.4819495057586,17658.290915669037,9540.3942563733181,2310.7556425373459,876.95807633502739,2901.8561466711508,584.65510781017099,816.05820992287272,633.35861068640872,"","","","","","","","","",{"$f":"IF(SUM(CP18:DS18)=AD18,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CP18:DS18)","v":115305.35014652343}]
[null,"Emu Park","SEW-50","Passive","TRM WWF","CCEP 375 RM PS1 to STP Augm (CCSEP Emu Park West)",null,"Sewer Asset Type 2",920,"375 TRM","1.5-3.0m","Crown Land",null,{"$f":"IF(L19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L19,Landcost2,2,FALSE),\"Error\")))","v":0},0,552,{"$f":"P19*I19","v":507840},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,700819.2,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y19-YEAR)","v":1.4859473959783542},{"$f":"IF(Y19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1041380.4652916334,318641.0677390786,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ19:CM19)","v":18933.596564262785},null,92213.84624609341,15623.914861576779,18240.432069603095,16102.722770794417,9688.3419733281371,6157.597749184315,7785.6672729216079,15945.856385924979,4140.0323703826334,1208.5118628056891,12633.28431921254,15349.227710256593,5939.9951746041497,48797.88027759354,26364.443702218137,6385.6676579755449,2423.4335826630045,8019.1468984354215,1615.6676821587705,2255.1395838669628,1750.2575874788367,"","","","","","","","","",{"$f":"IF(SUM(CP19:DS19)=AD19,\"\",\"ERROR\")","v":""},null,318641.0677390786]
[null,"Emu Park","SEW-51","Passive","TGM WWF","CCEP 300 GM Hill St New (CCSEP West Emu Park)",null,"Sewer Asset Type 2",890,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L20,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,{"$f":"P20*I20","v":797440},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1100467.2,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y20-YEAR)","v":1.4859473959783542},{"$f":"IF(Y20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1635236.3701995907,500348.79697906983,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ20:CM20)","v":18933.596564262785},null,144799.56196929095,24533.58275680487,28642.190748236237,25285.434873862436,15213.199872422003,9669.0192759718411,12225.509038513324,25039.114123330211,6500.9203950809833,1897.6758425405021,19837.520178624858,24102.25296405761,9327.3270164546575,76625.278923606238,41398.987842424445,10027.147954426626,3805.4168166327709,12592.132369817939,2537.0156672587623,3541.1517599221615,2748.3565897903345,"","","","","","","","","",{"$f":"IF(SUM(CP20:DS20)=AD20,\"\",\"ERROR\")","v":""},null,500348.79697906971]
[null,"Emu Park","SEW-52","Passive","TRM WWF","CCEP 150 RM New (CCSEP West Emu Park)",null,"Sewer Asset Type 2",2500,"150 TRM","<1.5m","Crown Land",null,{"$f":"IF(L21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L21,Landcost2,2,FALSE),\"Error\")))","v":0},0,375,937500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1293750,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y21-YEAR)","v":1.4859473959783542},{"$f":"IF(Y21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1922444.4435469958,588228.5779091568,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,170231.72821304461,28842.588576575752,33672.820308075185,29726.49377288076,17885.201244476862,11367.257187027992,14372.761240477332,29436.909975198228,7642.7228009485634,2230.9780076014758,23321.723474444228,28335.501296403505,10965.551110962882,90083.515989768319,48670.183464928923,11788.28652597683,4473.7889566528174,14803.777207945825,2982.6095857432406,4163.109167996372,3231.0698020270352,"","","","","","","","","","",null,588228.5779091568]
[null,"Emu Park","SEW-53","Passive","TRM WWF","CCEP 150 RM Augm (CCSEP Emu Park East)",null,"Sewer Asset Type 2",530,"150 TRM","<1.5m","Crown Land",null,{"$f":"IF(L22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L22,Landcost2,2,FALSE),\"Error\")))","v":0},0,375,198750,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,262846.87499999994,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y22-YEAR)","v":1.2189944199947571},{"$f":"IF(Y22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,320408.87393805938,177235.492595413,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,51291.462771920793,8690.3808928604922,10145.747960073106,8956.7048675160677,5388.8786974618788,3424.9975309985575,4330.5672557882108,8869.4521753528497,2302.781250804012,672.20210135360958,7026.9233821643356,8537.5935797896946,3303.9619728095349,27142.503664007741,14664.510132739544,3551.85526128932,1347.969512665763,4460.4339949770783,898.67153518447753,1254.3605187306405,973.53353692527332,"","","","","","","","","","",null,177235.49259541297]
[null,"Zilzie","SEW-55","Passive","TRM WWF","CCEP 150 RM Augm mudflats (CCSEP Zilzie West)",null,"Sewer Asset Type 2",625,"150 TRM","<1.5m","Crown Land",null,{"$f":"IF(L23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L23,Landcost2,2,FALSE),\"Error\")))","v":0},0,375,234375,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,323437.5,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y23-YEAR)","v":1.4859473959783542},{"$f":"IF(Y23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,480611.11088674894,147057.1444772892,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,42557.932053261153,7210.647144143938,8418.2050770187961,7431.62344322019,4471.3003111192156,2841.8142967569979,3593.1903101193329,7359.2274937995571,1910.6807002371409,557.74450190036896,5830.4308686110571,7083.8753241008762,2741.3877777407206,22520.87899744208,12167.545866232231,2947.0716314942074,1118.4472391632044,3700.9443019864561,745.65239643581015,1040.777291999093,807.76745050675879,"","","","","","","","","","",null,147057.1444772892]
[null,"Emu Park","SEW-75","Active","TSPS WWF","CSEP SPS 1 Rockhampton Rd Augm (CCSEP Emu Park West)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,"Rural Grazing unFlooded m2",0.04,{"$f":"IF(L24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L24,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,573000,573000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,757792.49999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y24-YEAR)","v":1.2189944199947571},{"$f":"IF(Y24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,924086.14745147538,511162.0709226093,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,147928.89362739018,25063.789590053089,29261.190647454034,25831.890337977478,15541.979513287613,9877.9810139188612,12489.720283010816,25580.246233477854,6641.4148532301333,1938.6874106012642,20266.23818763595,24623.138125629695,9528.9042817520894,78281.263982436576,42293.68090300179,10243.849380228499,3887.6574750615414,12864.266884121264,2591.844309947131,3617.6812615156014,2807.7526208777799,"","","","","","","","","","",null,511162.07092260907]
[null,"Emu Park","SEW-102","Active","TSPS WWF","CSEP SPS Rockhampton Rd Cap Green New (CCSEP West Emu Park)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,"Rural Grazing unFlooded m2",0.04,{"$f":"IF(L25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L25,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,382000,382000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,527160,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y25-YEAR)","v":1.4859473959783542},{"$f":"IF(Y25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,783748.09453482321,239810.84531973387,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,69400.597278213143,11758.635686051492,13727.839492398976,12118.9888893281,7291.4941405888903,4634.2385551505658,5859.5317400404747,12000.930471357337,3115.808861165071,909.53201184875172,9507.8723318731318,11551.904775864785,4470.4697800705417,36725.526317792006,19842.010872844145,4805.8850977864504,1823.8881138527245,6035.2496622677845,1215.959497510659,1697.2292170573965,1317.2525266714122,"","","","","","","","","","",null,239810.8453197339]
[null,"Emu Park","SEW-76","Active","TSPS WWF","CSEP SPS 2 Bell Park Augm (CCSEP Emu Park East)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L26,Landcost2,2,FALSE),\"Error\")))","v":72},28800,573000,573000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,757792.49999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y26-YEAR)","v":1.2189944199947571},{"$f":"IF(Y26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,958851.86830972589,530392.8730724206,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,{"$f":"IF(AJ26=\"y\",BO$16,IF(AND(AJ26>0,AJ26<=1),AJ26*BO$16,\"\"))","v":365.88338224982101},462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AZ26=\"y\",CE$16,IF(AND(AZ26>0,AZ26<=1),AZ26*CE$16,\"\"))","v":""},"","","","","","","","",18933.596564262785,null,153494.23473428059,26006.73275064566,30362.047303335086,26803.730778620185,16126.695692437976,10249.607762702079,12959.605185142826,26542.619387204955,6891.2763791582256,2011.624187690986,21028.689157841807,25549.503215173187,9887.3981594690213,81226.340672039601,43884.842407150281,10629.24073042801,4033.9178804828634,13348.242877888533,2689.3539804861525,3753.7846943382206,2913.3851359042906,"","","","","","","","","","",null,530392.8730724206]
[null,"Zilzie","SEW-77","Active","TSPS WWF","CSEP SPS 7 Hartley St Augm (CCSEP Zilzie West)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,"Rural Grazing unFlooded m2",0.04,{"$f":"IF(L27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L27,Landcost2,2,FALSE),\"Error\")))","v":0.7},280,573000,573000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,790739.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y27-YEAR)","v":1.4859473959783542},{"$f":"IF(Y27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1175414.1091667977,359652.61425909272,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,104082.47470615075,17634.832398719191,20588.115416497491,18175.266553989673,10935.305807463641,6950.1277527210677,8787.7422967670554,17998.21026363772,4672.8862531449913,1364.0565979307589,14259.284794399902,17324.790906652059,6704.5180597440458,55078.541308774133,29757.749584098994,7207.5520060121289,2735.3480506214582,9051.2725387666142,1823.6164904460818,2545.3933248838571,1975.5291476710534,"","","","","","","","","","",null,359652.6142590926]
[null,"Hidden Valley","SEW-64","Passive","TRM WWF","CCY 200 RM Tanby Rd New (CCSY Hidden Valley)",null,"Sewer Asset Type 2",600,"200 TRM","<1.5m","Crown Land",null,{"$f":"IF(L28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L28,Landcost2,2,FALSE),\"Error\")))","v":0},0,413,247800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,341964,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y28-YEAR)","v":1.4859473959783542},{"$f":"IF(Y28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,508140.5153183419,155480.57771294832,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,44995.650401271945,7623.6730125605027,8900.3998638304311,7857.3068340478421,4727.4163929401238,3004.5934196752382,3799.0082510829679,7780.7640446443947,2020.1244907467242,589.6921069692221,6164.3979487650986,7489.639702665374,2898.4144696497092,23810.874946415563,12864.502893450011,3115.8798945461954,1182.5118970224726,3912.9343916042403,788.36336570365336,1100.3930152848009,854.03637007178588,"","","","","","","","","","",null,155480.57771294826]
[null,"Hidden Valley","SEW-82","Active","TSPS WWF","CSY SPS Tanby Rd (Yeppoon Cr) New (CCSY Hidden Valley)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L29,Landcost2,2,FALSE),\"Error\")))","v":72},28800,573000,573000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,790739.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y29-YEAR)","v":1.4859473959783542},{"$f":"IF(Y29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1217793.3289001004,372619.78646544571,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,107835.138581425,18270.651240229483,21330.414033066616,18830.570594494067,11329.575132675222,7200.7126222662182,9104.5818334460237,18647.13059020209,4841.3658313347914,1413.2372686761071,14773.399231880985,17949.431290786109,6946.2475420123837,57064.382372370812,30830.656739592541,7467.4182334292182,2833.9702427325606,9377.613582995109,1889.3664617584661,2637.1667536539107,2046.7562864179606,"","","","","","","","","","",null,372619.78646544559]
[null,"Kinka Beach","SEW-59","Passive","TRM WWF","CCEP 100 RM Stg 3 SPS New (CCSEP Kinka Beach)",null,"Sewer Asset Type 2",100,"100 TRM","<1.5m","Crown Land",null,{"$f":"IF(L30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L30,Landcost2,2,FALSE),\"Error\")))","v":0},0,352,35200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,48575.999999999993,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y30-YEAR)","v":1.3458683383241292},{"$f":"IF(Y30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,65376.90040243289,26896.363638312279,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,7783.7334613543562,1318.8083336298189,1539.6674927844206,1359.2243155702354,817.78902705766791,519.76033527521042,657.18502522367987,1345.9832874754804,349.45845775088992,102.00999749929461,1066.3704192516946,1295.6221022971722,501.3925899746153,4119.0093356067982,2225.4120285503459,539.01162402255022,204.56104843954529,676.89294597135552,136.37785551734135,190.35542007568799,147.73853498411606,"","","","","","","","","","",null,26896.363638312279]
[null,"Kinka Beach","SEW-96","Passive","TRM WWF","CCEP 100 RM Stg 4 SPS New (CCSEP Kinka Beach)",null,"Sewer Asset Type 2",300,"100 TRM","<1.5m","Crown Land",null,{"$f":"IF(L31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L31,Landcost2,2,FALSE),\"Error\")))","v":0},0,352,105600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,145728,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y31-YEAR)","v":1.4859473959783542},{"$f":"IF(Y31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,216544.1421211336,66258.067015687426,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,19174.901865917345,3248.8291772654929,3792.9064795015888,3348.3922585772893,2014.5890681778737,1280.4078495468329,1618.9478261273666,3315.7735396063285,860.87629629884623,251.29736277623027,2626.958932161398,3191.7108660268909,1235.1596771388593,10147.007241087505,5482.2094654895936,1327.8325942860301,503.9275880773734,1667.4974647030178,335.96114373811866,468.93261668311135,363.94770250032525,"","","","","","","","","","",null,66258.067015687426]
[null,"Kinka Beach","SEW-79","Active","TSPS WWF","CSEP SPS Behind Big Whale New (CCSEP Kinka Beach)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L32,Landcost2,2,FALSE),\"Error\")))","v":72},28800,382000,382000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,527160,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y32-YEAR)","v":1.4859473959783542},{"$f":"IF(Y32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,826127.3142681258,252778.0175260868,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,73153.261153487358,12394.454527561782,14470.138108968098,12774.292929832493,7685.7634658004681,4884.8234246957154,6176.3712767194411,12649.850797921705,3284.2884393548702,958.71268259409965,10021.986769354213,12176.545159998834,4712.1992623388787,38711.367381388671,20914.918028337685,{"$f":"IF(BY32=\"\",\"\",(BY32/$CN32)*$AD32)","v":5065.7513252035387},1922.5103059638263,6361.5907064962785,1281.7094688230432,1789.0026458274494,1388.479665418319,"","","","","","","","","","",null,252778.01752608677]
[null,"Kinka Beach","SEW-80","Active","TSPS WWF","CSEP SPS Stg 3 Behind Island View New (CCSEP Kinka Beach)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L33,Landcost2,2,FALSE),\"Error\")))","v":72},28800,382000,382000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,527160,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y33-YEAR)","v":1.3458683383241292},{"$f":"IF(Y33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,748248.96137468284,307833.13422999211,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BJ33=\"\",\"\",(BJ33/$CN33)*$AD33)","v":89086.060094996879},15093.969885639703,17621.737880608252,15556.537188826336,9359.7247093828464,5948.7392127718631,7521.5865164558036,15404.991528838689,3999.607299307987,1167.5205494422728,12204.778044449362,14828.599802230236,5738.5174638152002,47142.713072792234,25470.192510557692,6169.0732561671821,2341.2335410583337,7747.1467852897495,1560.8661181122593,2178.6478784848382,1690.8908907643522,"","","","","","","","","","",null,307833.13422999217]
[null,"Rosslyn","SEW-84","Active","TSPS WWF","CSY SPS 15 Rosslyn St Augm (CCSY Statue Bay)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L34,Landcost2,2,FALSE),\"Error\")))","v":72},28800,573000,573000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,790739.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y34-YEAR)","v":1.4859473959783542},{"$f":"IF(Y34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1217793.3289001004,372619.78646544571,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,107835.138581425,18270.651240229483,21330.414033066616,18830.570594494067,11329.575132675222,7200.7126222662182,9104.5818334460237,18647.13059020209,4841.3658313347914,1413.2372686761071,14773.399231880985,17949.431290786109,6946.2475420123837,57064.382372370812,30830.656739592541,7467.4182334292182,2833.9702427325606,9377.613582995109,1889.3664617584661,2637.1667536539107,2046.7562864179606,"","","","","","","","","","",null,372619.78646544559]
[null,"Cooee Bay","SEW-71","Passive","TGM WWF","CCY 375 GM Scenic Hwy Augm (CCSY Cooee Bay)",null,"Sewer Asset Type 2",790,"375 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L35,Landcost2,2,FALSE),\"Error\")))","v":0},0,944,745760,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,986267.59999999974,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y35-YEAR)","v":1.2189944199947571},{"$f":"IF(Y35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1202254.7010216208,665032.15576329653,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,192458.47183289382,32608.495369356679,38069.398735618204,33607.809922006447,20220.428565631046,12851.452370905579,16249.377794599324,33280.415870647252,8640.6145690545891,2522.2713917256242,26366.784309347797,32035.198933655152,12397.296507383338,101845.5020501656,55024.931202977816,13327.454488850934,5057.9207233490279,16736.670470913741,3372.0416809015137,4706.6762286720123,3652.942744640965,"","","","","","","","","","ERROR",null,665032.15576329641]
[null,"Taroomball","SEW-65","Passive","TGM WWF","CCY 375 GM Ross Cr New (CCSY Tanby Sth)",null,"Sewer Asset Type 2",1000,"375 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L36,Landcost2,2,FALSE),\"Error\")))","v":0},0,944,944000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1302720,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y36-YEAR)","v":1.4859473959783542},{"$f":"IF(Y36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1935773.3916889217,592306.96271599364,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,171412.00152865506,29042.563857373345,33906.285195544508,29932.597463039401,18009.205306438569,11446.070170191386,14472.412385077974,29641.005884359602,7695.712345701807,2246.4461217875128,23483.420757200376,28531.96077205857,11041.578931998893,90708.095033964055,49007.630070285762,11870.01864589027,4504.8072267522775,14906.416729920917,3003.2890122043941,4191.9733915611469,3253.4718859877557,"","","","","","","","","","",null,592306.96271599364]
[null,"Taroomball","SEW-66","Passive","TRM WWF","CCY 200 RM Tanby Rd Augm (CCSY Tanby Sth)",null,"Sewer Asset Type 2",2000,"200 TRM","<1.5m","Crown Land",null,{"$f":"IF(L37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L37,Landcost2,2,FALSE),\"Error\")))","v":0},0,413,826000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1139880,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y37-YEAR)","v":1.4859473959783542},{"$f":"IF(Y37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1693801.7177278064,518268.59237649443,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,149985.50133757317,25412.243375201677,29667.999546101441,26191.022780159477,15758.054643133746,10015.311398917462,12663.360836943228,25935.880148814653,6733.7483024890807,1965.6403565640737,20547.99316255033,24965.465675551248,9661.3815654990303,79369.583154718552,42881.676311500043,10386.266315153985,3941.7063234082425,13043.114638680801,2627.8778856788449,3667.9767176160035,2846.7879002392865,"","","","","","","","","","",null,518268.59237649431]
[null,"Taroomball","SEW-86","Active","TSPS WWF","CSY SPS Tanby Rd (Ross Cr) New (CCSY Tanby Sth)",null,"Sewer Asset Type 1",1,"2W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L38,Landcost2,2,FALSE),\"Error\")))","v":72},28800,573000,573000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,790739.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y38-YEAR)","v":1.4859473959783542},{"$f":"IF(Y38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1217793.3289001004,372619.78646544571,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,107835.138581425,18270.651240229483,21330.414033066616,18830.570594494067,11329.575132675222,7200.7126222662182,9104.5818334460237,18647.13059020209,4841.3658313347914,1413.2372686761071,14773.399231880985,17949.431290786109,6946.2475420123837,57064.382372370812,30830.656739592541,7467.4182334292182,2833.9702427325606,9377.613582995109,1889.3664617584661,2637.1667536539107,2046.7562864179606,"","","","","","","","","","",null,372619.78646544559]
[null,"Yeppoon","SEW-60","Passive","TRM WWF","CCY 300 RM Cordingley St Augm (CCSY Charles St)",null,"Sewer Asset Type 2",710,"300 TRM","1.5-3.0m","Crown Land",null,{"$f":"IF(L39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L39,Landcost2,2,FALSE),\"Error\")))","v":0},0,510,362100,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,478877.24999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y39-YEAR)","v":1.2189944199947571},{"$f":"IF(Y39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,583748.69561243418,322903.00311345427,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,93447.238589748507,15832.890170086961,18484.404208012431,16318.102302025496,9817.9269250362049,6239.957765909824,7889.8032871492369,16159.13777456738,4195.4067467478362,1224.6761303151798,12802.258901543173,15554.528982348918,6019.444681028087,49450.568939558245,26717.077328628868,6471.0781892471068,2455.847851754831,8126.405784056351,1637.2778007059082,2285.3028620496348,1773.6678929340449,"","","","","","","","","","",null,322903.00311345421]
[null,"Yeppoon","SEW-61","Passive","TGM WWF","CCY 450 GM Whitman Augm (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",495,"450 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L40,Landcost2,2,FALSE),\"Error\")))","v":0},0,977,483615,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,695196.5625,2041,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y40-YEAR)","v":1.8113615841033535},{"$f":"IF(Y40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.1692538214093075},0,1259252.346713206,213133.27179984836,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,61680.181073745749,10450.555279638051,12200.696519196985,10770.821267256333,6480.3574684920686,4118.7062421774635,5207.6926266817045,10665.896167425777,2769.1930946561915,808.35182092605294,8450.1763681520188,10266.82199096419,3973.1557988481741,32640.023316069492,17634.701594829985,4271.258096854187,1620.9910797987461,5363.8629434505101,1080.6910160172815,1508.422254812722,1170.71577985465,"","","","","","","","","","",null,213133.27179984836]
[null,"Yeppoon","SEW-62","Passive","TGM WWF","CCY 300 GM James & Normanby Augm (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",450,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L41,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,403200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,556416,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y41-YEAR)","v":1.4859473959783542},{"$f":"IF(Y41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,826804.90628069197,252985.34678717016,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,{"$f":"IF(AY41=\"y\",CD$16,IF(AND(AY41>0,AY41<=1),AY41*CD$16,\"\"))","v":104},"","","","","","","","","",18933.596564262785,null,73213.261669866231,12404.6204950137,14482.006558096975,12784.770441840557,7692.0673512246085,4888.8299709969988,6181.4371543044908,12660.226242133254,3286.9822222319581,959.49902150924277,10030.206831888974,12186.532397557219,4716.064221802917,38743.118556879563,20932.072504596632,5069.9062690921146,1924.0871544772438,6366.8085015933402,1282.760730636453,1790.4699909718797,1389.6185004557872,"","","","","","","","","","",null,252985.34678717013]
[null,"Yeppoon","SEW-63","Passive","TGM WWF","CCY 225 GM Tanby Rd Nth Augm (CCSY Tanby Rd Nth)",null,"Sewer Asset Type 2",400,"225 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L42,Landcost2,2,FALSE),\"Error\")))","v":0},0,799,319600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,441047.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y42-YEAR)","v":1.4859473959783542},{"$f":"IF(Y42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,655374.12710146105,200531.04373308425,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AU42=\"y\",BZ$16,IF(AND(AU42>0,AU42<=1),AU42*BZ$16,\"\"))","v":144},476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,58033.131026014984,9832.6307296785162,11479.288928491549,10133.959903800203,6097.1843389171245,3875.1737567724217,4899.7701252869911,10035.238856611575,2605.4551543287048,760.55527597806042,7950.5310105945327,9659.761295285929,3738.2294774013194,30710.071157685281,16591.990011084032,4018.7054652823408,1525.1444805826563,5046.706342036784,1016.7914918437756,1419.231669431083,1101.4932359763629,"","","","","","","","","","",null,200531.04373308425]
[null,"Farnborough","SEW-67","Passive","TGM WWF","CCY 300 GM Farnborough Rd Augm (CCSY Farnborough)",null,"Sewer Asset Type 2",310,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L43,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,277760,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,383308.79999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y43-YEAR)","v":1.4859473959783542},{"$f":"IF(Y43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,569576.71321558778,174278.79445338389,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,50435.80248368562,8545.4052298983261,9976.4934066890273,8807.2863043790512,5298.9797308436191,3367.8606466868214,4258.3233729653157,8721.4891890251311,2264.3655308709044,660.98821481747837,6909.6980397457373,8395.1667627616407,3248.8442416864536,26689.703894739254,14419.872169833234,3492.6020964856793,1325.4822619732124,4386.0236344309678,883.67961443844547,1233.434882669517,957.29274475843124,"","","","","","","","","","",null,174278.79445338383]
[null,"Yeppoon","SEW-68","Passive","TRM WWF","CCY 200 RM Farnborough Rd Augm (CCSY Farnborough)",null,"Sewer Asset Type 2",1740,"200 TRM","<1.5m","Crown Land",null,{"$f":"IF(L44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L44,Landcost2,2,FALSE),\"Error\")))","v":0},0,413,718620,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,950374.94999999984,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y44-YEAR)","v":1.2189944199947571},{"$f":"IF(Y44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1158501.7609527961,640830.03617064492,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,185454.44516808915,31421.793797370596,36683.961756315643,32384.740890034693,19484.558538717258,12383.757110571991,15658.023855871817,32069.261495607872,8326.1618236617796,2430.4798695583941,25407.233614545581,30869.360997778462,11946.12907119692,98139.099285681717,53022.441618059318,12842.436366630092,4873.8508236068956,16127.582779725422,3249.3249741598447,4535.3889608564168,3520.0033726049805,"","","","","","","","","","",null,640830.03617064492]
[null,"Yeppoon","SEW-69","Passive","TGM WWF","CCY 225 GM Smith St Augm (CCSY Barlows Todd)",null,"Sewer Asset Type 2",210,"225 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L45,Landcost2,2,FALSE),\"Error\")))","v":0},0,799,167790,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,231550.19999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y45-YEAR)","v":1.4859473959783542},{"$f":"IF(Y45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,344071.4167282671,105278.79795986925,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,30467.393788657871,5162.1311330812223,6026.6266874580642,5320.3289494951068,3201.0217779314908,2034.4662223055218,2572.3793157756709,5268.5003997210779,1367.8639560225702,399.29151988848173,4174.0287805621301,5071.3746800251138,1962.5704756356929,16122.787357784775,8710.794755819119,2109.8203692732291,800.70085230589461,2649.5208295693119,533.81553321798231,745.09662645131868,578.28394888759067,"","","","","","","","","","",null,105278.79795986925]
[null,"Yeppoon","SEW-70","Passive","TGM WWF","CCY 300 GM Smith & Farnborough Rd Augm (CCSY Pacific Hts)",null,"Sewer Asset Type 2",500,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L46,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,448000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,592479.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y46-YEAR)","v":1.2189944199947571},{"$f":"IF(Y46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,722229.81395849353,399504.40595091833,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,115615.47331733591,19588.883723277988,22869.409238303149,20189.201412061371,12147.007076543001,7720.2460069803956,9761.4799023553114,19992.526161298498,5190.6716999255204,1515.2027240574444,15839.304026211936,19244.487666645447,7447.4212016033789,61181.593164656442,33055.0970539236,8006.1945009188184,3038.4419706881094,10054.210967294244,2025.6847686170863,2827.4390560569909,2194.4303121636349,"","","","","","","","","","",null,399504.40595091827]
[null,"Yeppoon","SEW-81","Active","TSPS WWF","CSY SPS 2 Farnborough Rd Augm (CCSY Farnborough)",null,"Sewer Asset Type 1",1,"Farnborough SPS",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L47,Landcost2,2,FALSE),\"Error\")))","v":72},28800,680000,680000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,899299.99999999977,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y47-YEAR)","v":1.2189944199947571},{"$f":"IF(Y47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1131348.7211971337,625810.22002944781,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,181107.7517989121,30685.327747053565,35824.160670519086,31625.705223018762,19027.878186165875,12093.50580454784,15291.030072535721,31317.620055193649,8131.0127003457919,2373.5141240172052,24811.737217673668,30145.842903412158,11666.134919673397,95838.908682348148,51779.698176725775,12541.434506317099,4759.6171904463172,15749.583443737825,3173.1670837049646,4429.0882188875448,3437.5013042112291,"","","","","","","","","","",null,625810.22002944781]
[null,"Yeppoon","SEW-83","Active","TSPS WWF","CSY SPS Shaw Ave Augm (CCSY Shaw Ave)",null,"Sewer Asset Type 1",1,"Shaw Ave SPS",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L48,Landcost2,2,FALSE),\"Error\")))","v":72},28800,850000,850000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1173000,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y48-YEAR)","v":1.3458683383241292},{"$f":"IF(Y48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,1617464.5689979384,665432.51442118944,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,192574.3345243673,32628.126139581615,38092.317046037482,33628.042293566963,20232.601546399568,12859.189124953638,16259.160147270639,33300.451146410414,8645.8163398595916,2523.7898343760762,26382.657482227576,32054.484571408546,12404.759853250425,101906.81446665534,55058.056981056608,13335.477802830632,5060.9656623568335,16746.746180590726,3374.0716971496381,4709.5097135820533,3655.1418672577133,"","","","","","","","","","",null,665432.51442118932]
[null,"Yeppoon","SEW-105","Active","TSPS WWF","CSY SPS 1 Charles St Augm (CCSY Charles St)",null,"Sewer Asset Type 1",1,"Charles St SPS",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L49,Landcost2,2,FALSE),\"Error\")))","v":72},28800,680000,680000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,977499.99999999988,2041,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y49-YEAR)","v":1.8113615841033535},{"$f":"IF(Y49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.1692538214093075},0,1822773.1620832044,308511.32324490941,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,89282.326125584572,15127.223500763166,17660.560436485073,15590.809888735672,9380.3451747412346,5961.8449156287088,7538.1573685928552,15438.930357600206,4008.4188580154623,1170.0927209315523,12231.666463787176,14861.268778939428,5751.1600258824883,47246.573465271882,25526.30604366288,6182.6643782698038,2346.3915266431973,7764.2145706010269,1564.3048715710388,2183.4476706263085,1694.6161025756426,"","","","","","","","",{"$f":"IF(CM49=\"\",\"\",(CM49/$CN49)*$AD49)","v":""},"",null,308511.32324490923]
[null,"Zilzie","SEW-56","Passive","TRM WWF","CCEP 200 RM Hartley St Augm (CCSEP GBRR Nth)",null,"Sewer Asset Type 2",3010,"200 TRM","<1.5m","Crown Land",null,{"$f":"IF(L50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L50,Landcost2,2,FALSE),\"Error\")))","v":0},0,413,1243130,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1715519.4,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y50-YEAR)","v":1.4859473959783542},{"$f":"IF(Y50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2549171.5851803487,779994.23152662418,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BJ50=\"\",\"\",(BJ50/$CN50)*$AD50)","v":225728.17951304765},38245.426279678526,44650.339316882673,39417.489284140014,23715.87223791629,15073.043655370782,19058.358059599559,39033.499623966054,10134.291195246067,2958.288736628931,30924.729709638246,37573.025841704635,14540.379256076043,119451.22264785142,64536.922848807568,15631.33080430675,{"$f":"IF(BZ50=\"\",\"\",(BZ50/$CN50)*$AD50)","v":5932.2680167294056},19629.887531214608,3954.9562179466616,5520.3049600120858,4284.4157898601261,"","","","","","","","","","",null,779994.23152662418]
[null,"Zilzie","SEW-57","Passive","TGM WWF","CCEP 150 GM Reef St New (CCSEP Reef St)",null,"Sewer Asset Type 2",500,"150 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L51=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L51,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L51,Landcost2,2,FALSE),\"Error\")))","v":0},0,765,382500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,549843.75,2041,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y51-YEAR)","v":1.8113615841033535},{"$f":"IF(Y51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.1692538214093075},0,995965.84600932826,168571.02543023269,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,48783.98986943694,8265.536417318639,9649.7553189889604,8518.8406784850486,5125.4339333937451,3257.5605339637514,4118.8598982780759,8435.8534868446168,2190.2057601728502,639.34032547422066,6683.3999375911553,8120.2183793798831,3142.4420108132013,25815.594881045003,13947.609896348269,3378.2166021457692,1282.0716644914246,4242.3778746933403,854.73840477778833,1193.0389100128534,925.94064657714,"","","","","","","","","","",null,168571.02543023269]
[null,"Zilzie","SEW-58","Passive","TRM WWF","CCEP 100 RM Reef St New (CCSEP Reef St)",null,"Sewer Asset Type 2",900,"100 TRM","<1.5m","Crown Land",null,{"$f":"IF(L52=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L52,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L52,Landcost2,2,FALSE),\"Error\")))","v":0},0,352,316800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,437183.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y52-YEAR)","v":1.4859473959783542},{"$f":"IF(Y52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,649632.42636340077,198774.20104706226,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,{"$f":"IF(AG52=\"y\",BL$16,IF(AND(AG52>0,AG52<=1),AG52*BL$16,\"\"))","v":1083.8432861595347},956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,57524.705597752036,9746.4875317964779,11378.719438504766,10045.176775731867,6043.7672045336212,3841.2235486404988,4856.8434783820994,9947.3206188189852,2582.6288888965387,753.89208832869076,7880.8767964841936,9575.1325980806723,3705.4790314165775,30441.021723262511,16446.628396468779,3983.4977828580904,1511.7827642321201,5002.4923941090528,1007.8834312143559,1406.7978500493339,1091.8431075009757,"","","","","","","","","","",null,198774.20104706223]
[null,"Zilzie","SEW-78","Active","TSPS WWF","CSEP SPS 13 Reef St New (CCSEP Reef St)",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L53=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L53,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L53,Landcost2,2,FALSE),\"Error\")))","v":72},28800,382000,382000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,527160,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y53-YEAR)","v":1.4859473959783542},{"$f":"IF(Y53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,826127.3142681258,252778.0175260868,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE53=\"y\",BJ$16,IF(AND(AE53>0,AE53<=1),AE53*BJ$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,73153.261153487358,12394.454527561782,14470.138108968098,12774.292929832493,7685.7634658004681,4884.8234246957154,6176.3712767194411,12649.850797921705,3284.2884393548702,958.71268259409965,10021.986769354213,12176.545159998834,4712.1992623388787,38711.367381388671,20914.918028337685,5065.7513252035387,1922.5103059638263,6361.5907064962785,1281.7094688230432,1789.0026458274494,1388.479665418319,"","","","","","","","","","",null,252778.01752608677]
[null,"Taroomball","SEW-121","Passive","TGM WWF","CCSY 300 TGM Carige Boulevard (CCSY Tanby Sth)",null,"Sewer Asset Type 2",650,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L54=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L54,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L54,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,582400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,803711.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y54-YEAR)","v":1.4859473959783542},{"$f":"IF(Y54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1194273.7535165548,365423.27869257907,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","",{"$f":"IF(BC54=\"y\",CH$16,IF(AND(BC54>0,BC54<=1),BC54*CH$16,\"\"))","v":""},"","","","","",18933.596564262785,null,105752.48907869564,17917.785159464231,20918.453917251183,18466.890638214136,11110.763951768877,7061.6432914401075,8928.7425562175958,18286.993460859143,4747.8632098906055,1385.9430310689061,14488.076534950738,17602.769018693758,6812.0927648264342,55962.282359937133,30235.215839972909,7323.1979442441652,2779.2370009115739,9196.5011689681578,1852.8766109193207,2586.234431403826,2007.2267228805813,"","","","","","","","","","",null,365423.2786925789]
[null,"Taroomball","SEW-122","Passive","TGM WWF","CCSY 300 TGM Taroomball (CCSY Tanby Sth)",null,"Sewer Asset Type 2",1070,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L55,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,958720,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1323033.5999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y55-YEAR)","v":1.4859473959783542},{"$f":"IF(Y55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1965958.3327118673,601542.93569393782,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,174084.86663723743,29495.430954810348,34434.993371475022,30399.343050598654,18290.026812911845,11624.551264370639,14698.083900235119,30103.204620183507,7815.713283973766,2281.4754511441988,23849.602911380443,28976.865923080495,11213.752705175822,92122.526346358049,49771.816844263092,12055.110462063471,4575.0516784236679,15138.855770455273,3050.119959513343,4257.3397563109129,3304.2039899726492,"","","","","","","","","","",null,601542.9356939377]
[null,"Taroomball","SEW-123","Passive","TGM WWF","CCSY 225 TGM Tanby Road South (CCSY Tanby Sth)",null,"Sewer Asset Type 2",300,"225 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L56=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L56,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L56,Landcost2,2,FALSE),\"Error\")))","v":0},0,799,239700,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,330786,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y56-YEAR)","v":1.4859473959783542},{"$f":"IF(Y56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,491530.59532609588,150398.2827998132,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,43524.84826951124,7374.4730472588881,8609.4666963686614,7600.4699278501521,4572.8882541878438,2906.3803175793164,3674.8275939652435,7526.4291424586818,1954.0913657465285,570.41645698354534,5962.8982579458998,7244.8209714644472,2803.6721080509897,23032.553368263962,12443.992508313026,3014.0290989617556,1143.8583604369924,3785.0297565275882,762.59361888283172,1064.4237520733122,826.1199269822722,"","","","","","","","","","",null,150398.28279981317]
[null,"Emu Park","SEW-124","Passive","TGM WWF","CCSEP 750 TGM Emu Park Rd (CCSEP Emu Park West)",null,"Sewer Asset Type 2",50,"750 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L57,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,63750,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,87975,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y57-YEAR)","v":1.4859473959783542},{"$f":"IF(Y57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,130726.22216119571,39999.54329782266,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,11575.757518487033,1961.2960232071512,2289.7517809491123,2021.4015765558916,1216.1936846244264,772.97348871790336,977.3477643524584,2001.7098783134793,519.70515046450225,151.70650451690034,1585.8771962622075,1926.8140881554382,745.65747554547602,6125.6790873042455,3309.5724756151662,801.60348376642435,304.21764905239155,1006.656850140316,202.81745183054036,283.09142342375327,219.71274653783837,"","","","","","","","","","",null,39999.54329782266]
[null,"Emu Park","SEW-125","Passive","TGM WWF","CCSEP 450 TGM Hartley St (CCSEP Emu Park West)",null,"Sewer Asset Type 2",290,"450 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L58,Landcost2,2,FALSE),\"Error\")))","v":0},0,977,283330,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,390995.39999999997,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y58-YEAR)","v":1.4859473959783542},{"$f":"IF(Y58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,580998.596469515,177773.65651093482,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,51447.205924908725,8716.7686628279553,10176.554856412737,8983.9013127149919,5405.2416731708045,3435.3973107206834,4343.7167384154045,8896.3836834911071,2309.7734946056066,674.24319881997451,7048.2601728152349,8563.5174211306712,3313.9942360203877,27224.920091073131,14709.037953192865,3562.6402361653495,1352.0625334276722,4473.9778094157764,901.40029219054122,1258.1693019396396,976.48960747554111,"","","","","","","","","","",null,177773.65651093482]
[null,"Yeppoon","SEW-126","Passive","TGM WWF","CCSY 300 TGM Arthur St (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",560,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L59=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L59,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L59,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,501760,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,663577.59999999998,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y59-YEAR)","v":1.2189944199947571},{"$f":"IF(Y59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,808897.39163351292,447444.93466502859,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,129489.33011541625,21939.549770071349,25613.738346899532,22611.905581508741,13604.647925728163,8646.6755278180444,10932.857490637951,22391.629300654324,5813.5523039165837,1697.0270509443378,17740.020509357371,21553.826186642902,8341.1117457957844,68523.38434441523,37021.708700394433,8966.9378410290774,3403.055007170683,11260.716283369555,2268.766940851137,3166.7317427838302,2457.7619496232714,"","","","","","","","","","",null,447444.93466502865]
[null,"Yeppoon","SEW-127","Passive","TGM WWF","CCSY 375 TGM Arthur St (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",220,"375 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L60,Landcost2,2,FALSE),\"Error\")))","v":0},0,944,207680,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,274656.79999999993,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y60-YEAR)","v":1.2189944199947571},{"$f":"IF(Y60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,334805.10661361594,185198.82818724713,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,53596.03013067929,9080.8468117195807,10601.604711184817,9359.1369403055924,5631.0054233402907,3578.8854703787688,4525.1431833061406,9267.9639133448036,2406.2470951797591,702.40469136662944,7342.6487950082465,8921.1946397520678,3452.411685600423,28362.038545615735,15323.398562854582,3711.4430222116521,1408.5348849832735,4660.8449412671171,939.04958202320643,1310.7199624149907,1017.275194710142,"","","","","","","","","","",null,185198.8281872471]
[null,"Yeppoon","SEW-128","Passive","TGM WWF","CCSY 600 TGM Arthur St (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",360,"600 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L61,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105,397800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,526090.49999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y61-YEAR)","v":1.2189944199947571},{"$f":"IF(Y61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,641301.38391225156,354738.51046266808,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,102660.34661972371,17393.879341785676,20306.810256689714,17926.929289549138,10785.891551448227,6855.1648695910744,8667.671216868177,17752.292203045854,4609.0383978356522,1345.4188473885074,14064.453441131936,17088.074093284729,6612.911058030857,54325.977144866811,29351.155375113409,7109.0718135390762,2697.9736962940401,8927.6007205126116,1798.6995557050823,2510.6144118291763,1948.5365584345845,"","","","","","","","","","",null,354738.51046266808]
[null,"Yeppoon","SEW-129","Passive","TGM WWF","CCSY 300 TGM James St (CCSY Yeppoon Central)",null,"Sewer Asset Type 2",600,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L62,Landcost2,2,FALSE),\"Error\")))","v":0},0,896,537600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,741888,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y62-YEAR)","v":1.4859473959783542},{"$f":"IF(Y62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1102406.5417075893,337313.79571622686,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,97617.682226488294,16539.4939933516,19309.342077462632,17046.360589120744,10256.08980163281,6518.4399613293308,8241.9162057393205,16880.301656177671,4382.6429629759441,1279.3320286789904,13373.609109185298,16248.709863409626,6288.0856290705551,51657.491409172748,27909.430006128838,6759.8750254561528,2565.4495393029915,8489.0780021244536,1710.347640848604,2387.2933212958392,1852.8246672743828,"","","","","","","","","","",null,337313.79571622674]
[null,"Hidden Valley","SEW-131","Passive","TGM WWF","CCSY 375 TGM Hidden Valley (CCSY Hidden Valley)",null,"Sewer Asset Type 2",1000,"375 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L63=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L63,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L63,Landcost2,2,FALSE),\"Error\")))","v":0},0,944,944000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1302720,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y63-YEAR)","v":1.4859473959783542},{"$f":"IF(Y63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1935773.3916889217,592306.96271599364,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,171412.00152865506,29042.563857373345,33906.285195544508,29932.597463039401,18009.205306438569,11446.070170191386,14472.412385077974,29641.005884359602,7695.712345701807,2246.4461217875128,23483.420757200376,28531.96077205857,11041.578931998893,90708.095033964055,49007.630070285762,11870.01864589027,4504.8072267522775,14906.416729920917,3003.2890122043941,4191.9733915611469,3253.4718859877557,"","","","","","","","","","",null,592306.96271599364]
[null,"Emu Park","SEW-132","Active","EP-STP","CCSEP Emu Park STP Augm 3 SBR",null,"Sewer Asset Type 1",1,"EPSTP",null,"Rural Grazing unFlooded m2",5,{"$f":"IF(L64=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L64,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L64,Landcost2,2,FALSE),\"Error\")))","v":0.7},35000,{"$error":"#N/A"},{"$error":"#N/A"},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,"",2036,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y64-YEAR)","v":1.6406059944647295},{"$f":"IF(Y64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,0,0,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L65,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"IF(D65=\"Passive\",(P65*I65),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y65-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY65=\"\",\"\",(BY65/$CN65)*$AD65)","v":""},"","","","","","","","","","","","","","",""]
[null,"Emu Park","SEW-132","Active","EP-STP","CCSEP Emu Park STP Augm 3 SBR - Terminal Value",null,"Sewer Asset Type 1",-0.8,"EPSTP",null,"Rural Grazing unFlooded m2",5,{"$f":"IF(L66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L66,Landcost2,2,FALSE),\"Error\")))","v":0.7},{"$f":"IF(N66=\"\",0,N66*10000*M66)","v":35000},{"$f":"IF(H66=SewerTYPE1,VLOOKUP(J66,SewerUnitrates1,2,FALSE),IF(H66=SEWERTYPE2,VLOOKUP((J66&\"_\"&K66),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$f":"P66*I66","v":{"$error":"#N/A"}},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(T66=\"\",1,VLOOKUP(T66,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y66=\"\",\"\",IF(Y66<=YEAR+5,0.075,IF(AND(Y66>YEAR+5,Y66<=YEAR+10),0.15,IF(AND(Y66>YEAR+10,Y66<=YEAR+20),0.2,IF(Y66>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(Q66=\"\",\"\",Q66*U66*(1+V66)*(1+W66)*S66),\"\")","v":""},2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y66-YEAR)","v":1.3458683383241292},{"$f":"IF(Y66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,{"$f":"IFERROR((X66*Z66*(1-AB66)+(O66*((1+Landind)^(Y66-YEAR)))),0)","v":0},{"$f":"IFERROR(AC66*AA66,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE66=\"y\",BJ$16,IF(AND(AE66>0,AE66<=1),AE66*BJ$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,{"$f":"IF(AY66=\"y\",CD$16,IF(AND(AY66>0,AY66<=1),AY66*CD$16,\"\"))","v":104},{"$f":"IF(AZ66=\"y\",CE$16,IF(AND(AZ66>0,AZ66<=1),AZ66*CE$16,\"\"))","v":""},{"$f":"IF(BA66=\"y\",CF$16,IF(AND(BA66>0,BA66<=1),BA66*CF$16,\"\"))","v":""},{"$f":"IF(BB66=\"y\",CG$16,IF(AND(BB66>0,BB66<=1),BB66*CG$16,\"\"))","v":""},"","","","","","",{"$f":"SUM(BJ66:CM66)","v":18933.596564262785},null,{"$f":"IF(BJ66=\"\",\"\",(BJ66/$CN66)*$AD66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","",{"$f":"IF(CM66=\"\",\"\",(CM66/$CN66)*$AD66)","v":""},{"$f":"IF(SUM(CP66:DS66)=AD66,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CP66:DS66)","v":0}]
[null,"Hidden Valley","SEW-131","Passive","TGM WWF","CCSY 375 TGM Hidden Valley (CCSY Hidden Valley) - Terminal Value",null,"Sewer Asset Type 2",-800,"375 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L67,Landcost2,2,FALSE),\"Error\")))","v":0},0,944,-755200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,-998751.99999999977,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y67-YEAR)","v":1.2189944199947571},{"$f":"IF(Y67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-1217473.1149586034,-673450.28431726235,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-194894.65502065199,-33021.261133525753,-38551.289858853881,-34033.225237474886,-20476.383357601058,-13014.128983195526,-16455.066121113243,-33701.686957617472,-8749.989437017306,-2554.1988776968346,-26700.541072757263,-32440.707780916611,-12554.224311274267,-103134.68562042086,-55721.449319471212,-13496.15644440601,-5121.9450363028136,-16948.527059153155,-3414.7257528116597,-4766.2544087817851,-3699.182526218699,"","","","","","","","","","",null,-673450.28431726235]
[null,"Zilzie","SEW-56","Passive","TRM WWF","CCEP 200 RM Hartley St Augm (CCSEP GBRR Nth) - Terminal Value",null,"Sewer Asset Type 2",-2400,"200 TRM","<1.5m","Crown Land",null,{"$f":"IF(L68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L68,Landcost2,2,FALSE),\"Error\")))","v":0},0,413,-991200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-1367856,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y68-YEAR)","v":1.3458683383241292},{"$f":"IF(Y68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-1840954.08178669,-757377.14881520264,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-219182.85815041017,-37136.443758348767,-43355.636899088575,-38274.521067989132,-23028.195557373878,-14635.978531954222,-18505.732869366806,-37901.665754139096,-9840.4324807580142,-2872.5087932187735,-30028.021578473858,-36483.540562413553,-14118.759522239736,-115987.55833674598,-62665.579622133606,-15178.07732190772,-5760.2531594681059,-19060.690001329764,-3840.2764314996803,-5360.2355789494868,-4160.1828373936323,"","","","","","","","","","ERROR",null,-757377.14881520241]
[null,"Yeppoon","SEW-83","Active","TSPS WWF","CSY SPS Shaw Ave Augm (CCSY Shaw Ave) - Terminal Value",null,"Sewer Asset Type 1",-0.8,"Shaw Ave SPS",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L69=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L69,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L69,Landcost2,2,FALSE),\"Error\")))","v":72},28800,850000,-680000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,-899299.99999999977,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y69-YEAR)","v":1.2189944199947571},{"$f":"IF(Y69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-1061134.6426054358,-586971.01232155412,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-169867.7922001433,-28780.926412897461,-33600.831660044038,-29662.941920738969,-17846.96472476823,-11342.955288071216,-14342.033916757189,-29373.977220176788,-7626.3835315709648,-2226.2084311571784,-23271.864290469701,-28274.923227475796,-10942.108013765428,-89890.927710358883,-48566.13216554228,-11763.084514329314,-4464.2245062854427,-14772.128421262556,-2976.2331067397608,-4154.2089155711765,-3224.1621434283757,"","","","","","","","","","",null,-586971.01232155412]
[null,"Taroomball","SEW-86","Active","TSPS WWF","CSY SPS Tanby Rd (Ross Cr) New (CCSY Tanby Sth) - Terminal Value",null,"Sewer Asset Type 1",-0.8,"2W 2P WWF",null,"Residential Zoned, unDeveloped m2",0.04,{"$f":"IF(L70=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L70,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L70,Landcost2,2,FALSE),\"Error\")))","v":72},28800,573000,-458400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,Histindex,3,FALSE))),1)","v":1},"nominal",1,7.4999999999999997E-2,0.15,-566697,2016,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y70-YEAR)","v":1.1040808032},{"$f":"IF(Y70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.74374332410249289},0,-593881.75179887039,-441695.58820670348,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-127825.48510609168,-21657.642292758552,-25284.620181868882,-22321.358814299601,-13429.837958492526,-8535.5719495434041,-10792.378114018728,-22103.912925650049,-5738.8523268706194,-1675.2214706167094,-17512.073970723643,-21276.87498069775,-8233.9344429393204,-67642.908007392994,-36546.006299255168,-8851.7191217537402,-3359.3281913388992,-11116.024156436746,-2239.6149130470617,-3126.0415113848089,-2426.1814715225387,"","","","","","","","","","",null,-441695.58820670348]
[null,"Barmaryee","SEW-33","Active","TSTP WWF","CCSY Yeppoon STP augm - Terminal Value",null,"Sewer Asset Type 1",-0.8,"YSTP",null,"Rural Grazing unFlooded m2",2,{"$f":"IF(L71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L71,Landcost2,2,FALSE),\"Error\")))","v":0.7},{"$f":"IF(N71=\"\",0,N71*10000*M71)","v":14000},{"$error":"#N/A"},{"$f":"P71*I71","v":{"$error":"#N/A"}},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,Histindex,3,FALSE))),1)","v":1},"nominal",1,7.4999999999999997E-2,0.15,"",2016,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y71-YEAR)","v":1.1040808032},{"$f":"IF(Y71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.74374332410249289},0,{"$f":"IFERROR((X71*Z71*(1-AB71)+(O71*((1+Landind)^(Y71-YEAR)))),0)","v":0},{"$f":"IFERROR(AC71*AA71,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE71=\"y\",BJ$16,IF(AND(AE71>0,AE71<=1),AE71*BJ$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AF71=\"y\",BK$16,IF(AND(AF71>0,AF71<=1),AF71*BK$16,\"\"))","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ71:CM71)","v":18933.596564262785},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","",{"$f":"IF(SUM(CP71:DS71)=AD71,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CP71:DS71)","v":0}]
[null,"Emu Park","SEW-51","Passive","TGM WWF","CCEP 300 GM Hill St New (CCSEP West Emu Park) - Terminal Value",null,"Sewer Asset Type 2",-700,"300 TGM","1.5-3.0m","Crown Land",null,{"$f":"IF(L72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L72,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N72=\"\",0,N72*10000*M72)","v":0},896,{"$f":"P72*I72","v":-627200},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-865535.99999999988,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y72-YEAR)","v":1.3458683383241292},{"$f":"IF(Y72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,{"$f":"IFERROR((X72*Z72*(1-AB72)+(O72*((1+Landind)^(Y72-YEAR)))),0)","v":-1164897.4980797134},{"$f":"IFERROR(AC72*AA72,0)","v":-479244.29755538248},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE72=\"y\",BJ$16,IF(AND(AE72>0,AE72<=1),AE72*BJ$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ72:CM72)","v":18933.596564262785},null,-138691.97803867763,-23498.766671949503,-27434.075325976952,-24218.905986524194,-14571.51357302754,-9261.1841558128417,-11709.842267621934,-23982.974940472199,-6226.7143381067663,-1817.6326827147043,-19000.782015757472,-23085.630186385981,-8933.9043304567822,-73393.257252630225,-39652.796145078893,-9604.207118947259,-3644.9059540137168,-12061.001582762336,-2430.0054255817186,-3391.7874849849863,-2632.4320778987953,"","","","","","","","","",{"$f":"IF(SUM(CP72:DS72)=AD72,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CP72:DS72)","v":-479244.29755538242}]
[null,"Emu Park","SEW-52","Passive","TRM WWF","CCEP 150 RM New (CCSEP West Emu Park) - Terminal",null,"Sewer Asset Type 2",-2000,"150 TRM","<1.5m","Crown Land",null,{"$f":"IF(L73=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L73,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L73,Landcost2,2,FALSE),\"Error\")))","v":0},0,375,-750000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-1034999.9999999999,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y73-YEAR)","v":1.3458683383241292},{"$f":"IF(Y73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-1392973.7301654737,-573075.92979358556,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-165846.59363681157,-28099.609381317168,-32805.415329213509,-28960.745360161269,-17424.482110603723,-11074.438961829768,-14002.521844254545,-28678.621182005976,-7445.8478213968028,-2173.508469445198,-22720.960637465087,-27605.584565990888,-10683.080752300042,-87762.983002985755,-47416.449471953398,-11484.622670935019,-4358.5450661834939,-14422.434928366951,-2905.7781715342617,-4055.8683254763068,-3147.8381033547457,"","","","","","","","","","",null,-573075.92979358556]
[null,"Emu Park","SEW-50","Passive","TRM WWF","CCEP 375 RM PS1 to STP Augm (CCSEP Emu Park West) - Terminal",null,"Sewer Asset Type 2",-700,"375 TRM","1.5-3.0m","Crown Land",null,{"$f":"IF(L74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L74,Landcost2,2,FALSE),\"Error\")))","v":0},0,552,{"$f":"P74*I74","v":-386400},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,-511013.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y74-YEAR)","v":1.2189944199947571},{"$f":"IF(Y74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-622923.21453920065,-344572.55013266701,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BJ74:CM74)","v":18933.596564262785},null,-99718.345736202216,-16895.412211327261,-19724.865468036463,-17413.18621790293,-10476.793603518337,-6658.7121810205908,-8419.2764157814563,-17243.553814119954,-4476.9543411857612,-1306.8623494995454,-13661.399722607792,-16598.370612481696,-6423.4007863829129,-52769.124104516173,-28510.021209009097,-6905.3427570424801,-2620.656199718494,-8671.7569592912841,-1747.1531129322366,-2438.6661858491543,-1892.6961442411348,"","",{"$f":"IF(CG74=\"\",\"\",(CG74/$CN74)*$AD74)","v":""},{"$f":"IF(CH74=\"\",\"\",(CH74/$CN74)*$AD74)","v":""},{"$f":"IF(CI74=\"\",\"\",(CI74/$CN74)*$AD74)","v":""},{"$f":"IF(CJ74=\"\",\"\",(CJ74/$CN74)*$AD74)","v":""},{"$f":"IF(CK74=\"\",\"\",(CK74/$CN74)*$AD74)","v":""},{"$f":"IF(CL74=\"\",\"\",(CL74/$CN74)*$AD74)","v":""},"",{"$f":"IF(SUM(CP74:DS74)=AD74,\"\",\"ERROR\")","v":""},null,-344572.55013266701]
[null,"Yeppoon","SEW-133","Active","TSPS WWF","Arthur St SPS, New, civil 1 of 2",null,"Sewer Asset Type 1",1,"1W 2P WWF",null,null,null,{"$f":"IF(L75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L75,Landcost2,2,FALSE),\"Error\")))","v":2},0,382000,{"$f":"P75*I75","v":382000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,505194.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y75-YEAR)","v":1.2189944199947571},{"$f":"IF(Y75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,615829.88600925112,340648.84614564903,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,{"$f":"IF(AJ75=\"y\",BO$16,IF(AND(AJ75>0,AJ75<=1),AJ75*BO$16,\"\"))","v":365.88338224982101},462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BJ75=\"\",\"\",(BJ75/$CN75)*$AD75)","v":98582.836623264084},16703.021389045065,19500.255198731698,17214.899418320183,10357.492641159432,6582.8883363091754,8323.4047381690361,17047.198646464341,4425.9745298472062,1291.9808941739811,13505.835129493211,16409.362251469996,6350.2564710100223,52168.233457363291,28185.372934372346,6826.7104896227411,2590.8143589349502,8573.01024443393,1727.257994669033,2410.8966951200227,1871.1437036752418,"","","",{"$f":"IF(CH75=\"\",\"\",(CH75/$CN75)*$AD75)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L76,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y76-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L77=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L77,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L77,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y77-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L78=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L78,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L78,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y78-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L79=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L79,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L79,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y79-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L80=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L80,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L80,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y80-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L81=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L81,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L81,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H81=SewerTYPE1,VLOOKUP(J81,SewerUnitrates1,2,FALSE),IF(H81=SEWERTYPE2,VLOOKUP((J81&\"_\"&K81),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D81=\"Passive\",(P81*I81),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T81=\"\",1,VLOOKUP(T81,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y81=\"\",\"\",IF(Y81<=YEAR+5,0.075,IF(AND(Y81>YEAR+5,Y81<=YEAR+10),0.15,IF(AND(Y81>YEAR+10,Y81<=YEAR+20),0.2,IF(Y81>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q81=\"\",\"\",Q81*U81*(1+V81)*(1+W81)*S81),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y81-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X81*Z81*(1-AB81)+(O81*((1+Landind)^(Y81-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L82=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L82,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L82,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(N82=\"\",0,N82*10000*M82)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y82-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC82*AA82,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L83,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y83-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ83=\"\",\"\",(BJ83/$CN83)*$AD83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L84=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L84,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L84,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y84-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ84:CM84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP84:DS84)=AD84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L85=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L85,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L85,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y85-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L86=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L86,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L86,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y86-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L87=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L87,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L87,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y87-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L88=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L88,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L88,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y88-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L89=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L89,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L89,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y89-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L90=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L90,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L90,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y90-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L91=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L91,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L91,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y91-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L92=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L92,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L92,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y92-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L93=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L93,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L93,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y93-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL93=\"y\",BQ$16,IF(AND(AL93>0,AL93<=1),AL93*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L94=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L94,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L94,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y94-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L95=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L95,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L95,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y95-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L96=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L96,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L96,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y96-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BF96=\"y\",CK$16,IF(AND(BF96>0,BF96<=1),BF96*CK$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L97=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L97,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L97,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y97-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF97=\"\",\"\",(CF97/$CN97)*$AD97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L98=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L98,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L98,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y98-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ98=\"\",\"\",(BZ98/$CN98)*$AD98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L99=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L99,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L99,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y99-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BX99=\"\",\"\",(BX99/$CN99)*$AD99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L100=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L100,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L100,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y100-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ100=\"\",\"\",(BJ100/$CN100)*$AD100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L101=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L101,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L101,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y101-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L102=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L102,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L102,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y102-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L103=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L103,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L103,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y103-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L104=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L104,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L104,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y104-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L105=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L105,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L105,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y105-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX105=\"y\",CC$16,IF(AND(AX105>0,AX105<=1),AX105*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L106=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L106,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L106,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y106-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L107=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L107,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L107,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y107-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L108=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L108,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L108,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y108-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AK108=\"y\",BP$16,IF(AND(AK108>0,AK108<=1),AK108*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L109,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y109-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE109=\"y\",BJ$16,IF(AND(AE109>0,AE109<=1),AE109*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L110=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L110,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L110,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y110-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L111=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L111,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L111,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y111-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L112,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y112-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L113=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L113,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L113,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y113-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L114=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L114,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L114,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y114-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L115=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L115,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L115,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y115-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L116=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L116,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L116,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y116-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L117=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L117,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L117,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y117-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AR117=\"y\",BW$16,IF(AND(AR117>0,AR117<=1),AR117*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L118=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L118,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L118,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y118-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM118=\"\",\"\",(BM118/$CN118)*$AD118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM118=\"\",\"\",(CM118/$CN118)*$AD118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L119=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L119,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L119,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y119-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ119=\"\",\"\",(BJ119/$CN119)*$AD119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L120=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L120,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L120,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y120-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L121=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L121,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L121,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y121-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L122=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L122,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L122,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y122-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L123=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L123,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L123,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y123-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L124=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L124,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L124,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y124-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L125=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L125,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L125,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y125-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L126=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L126,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L126,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y126-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L127=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L127,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L127,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y127-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L128=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L128,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L128,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y128-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L129=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L129,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L129,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y129-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L130=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L130,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L130,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y130-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L131=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L131,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L131,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y131-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L132=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L132,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L132,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y132-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L133=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L133,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L133,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y133-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L134=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L134,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L134,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y134-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L135=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L135,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L135,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y135-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L136=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L136,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L136,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y136-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BE136=\"y\",CJ$16,IF(AND(BE136>0,BE136<=1),BE136*CJ$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L137=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L137,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L137,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y137-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L138=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L138,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L138,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y138-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L139=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L139,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L139,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y139-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L140,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y140-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ140=\"\",\"\",(BZ140/$CN140)*$AD140)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L141,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y141-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L142=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L142,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L142,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y142-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L143=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L143,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L143,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y143-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L144=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L144,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L144,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y144-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L145=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L145,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L145,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H145=SewerTYPE1,VLOOKUP(J145,SewerUnitrates1,2,FALSE),IF(H145=SEWERTYPE2,VLOOKUP((J145&\"_\"&K145),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D145=\"Passive\",(P145*I145),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T145=\"\",1,VLOOKUP(T145,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y145=\"\",\"\",IF(Y145<=YEAR+5,0.075,IF(AND(Y145>YEAR+5,Y145<=YEAR+10),0.15,IF(AND(Y145>YEAR+10,Y145<=YEAR+20),0.2,IF(Y145>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q145=\"\",\"\",Q145*U145*(1+V145)*(1+W145)*S145),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y145-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X145*Z145*(1-AB145)+(O145*((1+Landind)^(Y145-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L146=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L146,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L146,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(N146=\"\",0,N146*10000*M146)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y146-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC146*AA146,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L147=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L147,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L147,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y147-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AW147=\"y\",CB$16,IF(AND(AW147>0,AW147<=1),AW147*CB$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L148=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L148,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L148,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y148-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ148:CM148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP148:DS148)=AD148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L149=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L149,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L149,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y149-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L150=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L150,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L150,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y150-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AV150=\"y\",CA$16,IF(AND(AV150>0,AV150<=1),AV150*CA$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L151=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L151,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L151,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y151-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH151=\"y\",BM$16,IF(AND(AH151>0,AH151<=1),AH151*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L152=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L152,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L152,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y152-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE152=\"y\",BJ$16,IF(AND(AE152>0,AE152<=1),AE152*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW152=\"\",\"\",(BW152/$CN152)*$AD152)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L153=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L153,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L153,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y153-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ153=\"\",\"\",(BJ153/$CN153)*$AD153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L154=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L154,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L154,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y154-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L155=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L155,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L155,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y155-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L156=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L156,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L156,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y156-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L157=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L157,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L157,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y157-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L158=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L158,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L158,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y158-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L159=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L159,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L159,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y159-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH159=\"\",\"\",(CH159/$CN159)*$AD159)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L160=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L160,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L160,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y160-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L161=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L161,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L161,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y161-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L162=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L162,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L162,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y162-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L163=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L163,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L163,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y163-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L164=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L164,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L164,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y164-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L165=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L165,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L165,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y165-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L166=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L166,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L166,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y166-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L167=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L167,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L167,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y167-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L168=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L168,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L168,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y168-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L169,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y169-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AK169=\"y\",BP$16,IF(AND(AK169>0,AK169<=1),AK169*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L170=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L170,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L170,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y170-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L171,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y171-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L172=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L172,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L172,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y172-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR172=\"\",\"\",(BR172/$CN172)*$AD172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L173=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L173,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L173,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y173-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ173=\"\",\"\",(BJ173/$CN173)*$AD173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L174=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L174,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L174,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y174-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L175=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L175,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L175,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y175-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L176=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L176,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L176,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y176-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L177=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L177,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L177,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y177-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L178=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L178,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L178,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y178-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD178=\"y\",CI$16,IF(AND(BD178>0,BD178<=1),BD178*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L179=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L179,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L179,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y179-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L180=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L180,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L180,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y180-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L181=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L181,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L181,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y181-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L182=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L182,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L182,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y182-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L183=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L183,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L183,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y183-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L184=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L184,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L184,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y184-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L185=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L185,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L185,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y185-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L186=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L186,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L186,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y186-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L187=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L187,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L187,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y187-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L188=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L188,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L188,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y188-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L189=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L189,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L189,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y189-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L190=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L190,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L190,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y190-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L191=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L191,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L191,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y191-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L192=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L192,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L192,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y192-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AM192=\"y\",BR$16,IF(AND(AM192>0,AM192<=1),AM192*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L193=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L193,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L193,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y193-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L194=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L194,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L194,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y194-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BT194=\"\",\"\",(BT194/$CN194)*$AD194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L195=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L195,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L195,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y195-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L196=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L196,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L196,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y196-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L197=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L197,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L197,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y197-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L198=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L198,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L198,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y198-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L199=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L199,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L199,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y199-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L200=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L200,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L200,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y200-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL200=\"y\",BQ$16,IF(AND(AL200>0,AL200<=1),AL200*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L201=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L201,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L201,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y201-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE201=\"y\",BJ$16,IF(AND(AE201>0,AE201<=1),AE201*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L202=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L202,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L202,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y202-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BS202=\"\",\"\",(BS202/$CN202)*$AD202)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L203=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L203,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L203,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y203-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ203=\"\",\"\",(BJ203/$CN203)*$AD203)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L204=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L204,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L204,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y204-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L205=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L205,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L205,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y205-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ205=\"\",\"\",(CJ205/$CN205)*$AD205)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L206=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L206,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L206,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y206-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L207=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L207,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L207,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y207-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX207=\"y\",CC$16,IF(AND(AX207>0,AX207<=1),AX207*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L208=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L208,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L208,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y208-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L209=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L209,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L209,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H209=SewerTYPE1,VLOOKUP(J209,SewerUnitrates1,2,FALSE),IF(H209=SEWERTYPE2,VLOOKUP((J209&\"_\"&K209),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D209=\"Passive\",(P209*I209),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T209=\"\",1,VLOOKUP(T209,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y209=\"\",\"\",IF(Y209<=YEAR+5,0.075,IF(AND(Y209>YEAR+5,Y209<=YEAR+10),0.15,IF(AND(Y209>YEAR+10,Y209<=YEAR+20),0.2,IF(Y209>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q209=\"\",\"\",Q209*U209*(1+V209)*(1+W209)*S209),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y209-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X209*Z209*(1-AB209)+(O209*((1+Landind)^(Y209-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L210=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L210,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L210,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(N210=\"\",0,N210*10000*M210)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y210-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC210*AA210,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L211=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L211,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L211,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y211-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA211=\"\",\"\",(CA211/$CN211)*$AD211)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L212=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L212,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L212,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y212-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ212:CM212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP212:DS212)=AD212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L213=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L213,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L213,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y213-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L214=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L214,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L214,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y214-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L215=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L215,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L215,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y215-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L216=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L216,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L216,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y216-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L217=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L217,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L217,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y217-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L218=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L218,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L218,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y218-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN218=\"y\",BS$16,IF(AND(AN218>0,AN218<=1),AN218*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L219=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L219,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L219,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y219-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L220=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L220,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L220,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y220-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L221=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L221,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L221,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y221-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L222=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L222,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L222,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y222-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L223=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L223,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L223,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y223-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L224=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L224,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L224,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y224-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L225=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L225,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L225,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y225-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L226=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L226,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L226,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y226-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L227=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L227,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L227,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y227-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L228=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L228,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L228,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y228-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L229=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L229,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L229,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y229-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L230=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L230,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L230,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y230-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L231=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L231,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L231,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y231-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM231=\"\",\"\",(BM231/$CN231)*$AD231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L232=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L232,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L232,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y232-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ232=\"\",\"\",(BJ232/$CN232)*$AD232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L233=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L233,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L233,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y233-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L234=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L234,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L234,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y234-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L235,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y235-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L236,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y236-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L237=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L237,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L237,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y237-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH237=\"y\",BM$16,IF(AND(AH237>0,AH237<=1),AH237*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L238=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L238,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L238,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y238-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE238=\"y\",BJ$16,IF(AND(AE238>0,AE238<=1),AE238*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L239=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L239,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L239,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y239-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD239=\"\",\"\",(CD239/$CN239)*$AD239)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L240=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L240,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L240,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y240-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L241=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L241,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L241,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y241-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC241=\"\",\"\",(CC241/$CN241)*$AD241)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L242=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L242,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L242,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y242-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L243=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L243,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L243,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y243-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AS243=\"y\",BX$16,IF(AND(AS243>0,AS243<=1),AS243*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L244=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L244,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L244,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y244-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L245=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L245,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L245,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y245-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L246=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L246,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L246,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y246-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY246=\"y\",CD$16,IF(AND(AY246>0,AY246<=1),AY246*CD$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L247=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L247,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L247,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y247-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L248=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L248,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L248,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y248-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L249=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L249,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L249,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y249-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L250=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L250,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L250,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y250-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L251=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L251,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L251,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y251-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L252=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L252,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L252,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y252-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L253=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L253,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L253,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y253-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ253=\"\",\"\",(BZ253/$CN253)*$AD253)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L254=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L254,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L254,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y254-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L255=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L255,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L255,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y255-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L256=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L256,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L256,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y256-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L257,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y257-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L258=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L258,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L258,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y258-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L259,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y259-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L260=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L260,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L260,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y260-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L261=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L261,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L261,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y261-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L262=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L262,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L262,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y262-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L263=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L263,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L263,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y263-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L264=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L264,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L264,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y264-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L265=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L265,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L265,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y265-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW265=\"\",\"\",(BW265/$CN265)*$AD265)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L266,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y266-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ266=\"\",\"\",(BJ266/$CN266)*$AD266)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L267=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L267,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L267,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y267-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L268=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L268,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L268,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y268-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM268=\"\",\"\",(CM268/$CN268)*$AD268)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L269=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L269,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L269,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y269-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L270=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L270,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L270,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y270-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L271=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L271,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L271,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y271-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD271=\"y\",CI$16,IF(AND(BD271>0,BD271<=1),BD271*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L272=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L272,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L272,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y272-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L273=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L273,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L273,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H273=SewerTYPE1,VLOOKUP(J273,SewerUnitrates1,2,FALSE),IF(H273=SEWERTYPE2,VLOOKUP((J273&\"_\"&K273),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D273=\"Passive\",(P273*I273),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T273=\"\",1,VLOOKUP(T273,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y273=\"\",\"\",IF(Y273<=YEAR+5,0.075,IF(AND(Y273>YEAR+5,Y273<=YEAR+10),0.15,IF(AND(Y273>YEAR+10,Y273<=YEAR+20),0.2,IF(Y273>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q273=\"\",\"\",Q273*U273*(1+V273)*(1+W273)*S273),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y273-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X273*Z273*(1-AB273)+(O273*((1+Landind)^(Y273-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L274=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L274,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L274,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(N274=\"\",0,N274*10000*M274)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y274-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC274*AA274,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L275=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L275,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L275,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y275-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L276=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L276,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L276,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y276-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ276:CM276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP276:DS276)=AD276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L277=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L277,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L277,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y277-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL277=\"y\",BQ$16,IF(AND(AL277>0,AL277<=1),AL277*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG277=\"\",\"\",(CG277/$CN277)*$AD277)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L278=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L278,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L278,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y278-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L279=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L279,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L279,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y279-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA279=\"y\",CF$16,IF(AND(BA279>0,BA279<=1),BA279*CF$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L280=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L280,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L280,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y280-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L281=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L281,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L281,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y281-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L282=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L282,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L282,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y282-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L283=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L283,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L283,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y283-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L284=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L284,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L284,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y284-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L285=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L285,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L285,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y285-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR285=\"\",\"\",(BR285/$CN285)*$AD285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L286=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L286,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L286,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y286-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ286=\"\",\"\",(BJ286/$CN286)*$AD286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L287=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L287,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L287,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y287-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L288=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L288,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L288,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y288-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L289=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L289,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L289,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y289-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L290=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L290,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L290,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y290-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L291=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L291,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L291,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y291-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L292=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L292,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L292,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y292-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L293=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L293,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L293,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y293-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L294=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L294,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L294,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y294-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L295=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L295,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L295,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y295-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AU295=\"y\",BZ$16,IF(AND(AU295>0,AU295<=1),AU295*BZ$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L296=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L296,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L296,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y296-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN296=\"y\",BS$16,IF(AND(AN296>0,AN296<=1),AN296*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L297=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L297,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L297,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y297-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE297=\"y\",BJ$16,IF(AND(AE297>0,AE297<=1),AE297*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L298=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L298,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L298,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y298-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L299=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L299,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L299,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y299-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L300=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L300,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L300,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y300-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L301=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L301,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L301,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y301-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L302=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L302,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L302,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y302-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L303=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L303,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L303,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y303-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L304=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L304,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L304,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y304-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L305=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L305,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L305,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y305-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L306=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L306,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L306,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y306-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L307=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L307,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L307,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y307-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L308=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L308,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L308,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y308-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L309=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L309,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L309,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y309-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L310=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L310,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L310,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y310-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L311=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L311,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L311,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y311-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L312=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L312,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L312,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y312-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L313=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L313,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L313,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y313-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L314=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L314,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L314,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y314-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L315=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L315,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L315,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y315-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L316=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L316,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L316,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y316-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L317=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L317,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L317,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y317-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BQ317=\"\",\"\",(BQ317/$CN317)*$AD317)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L318=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L318,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L318,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y318-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ318=\"\",\"\",(BJ318/$CN318)*$AD318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L319=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L319,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L319,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y319-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ319=\"\",\"\",(CJ319/$CN319)*$AD319)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L320=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L320,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L320,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y320-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L321=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L321,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L321,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y321-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L322=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L322,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L322,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y322-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L323=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L323,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L323,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y323-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L324=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L324,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L324,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y324-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L325=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L325,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L325,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y325-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH325=\"y\",BM$16,IF(AND(AH325>0,AH325<=1),AH325*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA325=\"\",\"\",(CA325/$CN325)*$AD325)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L326=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L326,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L326,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y326-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE326=\"y\",BJ$16,IF(AND(AE326>0,AE326<=1),AE326*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L327=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L327,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L327,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y327-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L328=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L328,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L328,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y328-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L329=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L329,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L329,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y329-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L330=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L330,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L330,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y330-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L331=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L331,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L331,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y331-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW331=\"\",\"\",(BW331/$CN331)*$AD331)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L332=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L332,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L332,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y332-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AQ332=\"y\",BV$16,IF(AND(AQ332>0,AQ332<=1),AQ332*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L333=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L333,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L333,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y333-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L334=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L334,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L334,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y334-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L335=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L335,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L335,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y335-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L336=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L336,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L336,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y336-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L337=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L337,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L337,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(H337=SewerTYPE1,VLOOKUP(J337,SewerUnitrates1,2,FALSE),IF(H337=SEWERTYPE2,VLOOKUP((J337&\"_\"&K337),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D337=\"Passive\",(P337*I337),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T337=\"\",1,VLOOKUP(T337,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y337=\"\",\"\",IF(Y337<=YEAR+5,0.075,IF(AND(Y337>YEAR+5,Y337<=YEAR+10),0.15,IF(AND(Y337>YEAR+10,Y337<=YEAR+20),0.2,IF(Y337>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q337=\"\",\"\",Q337*U337*(1+V337)*(1+W337)*S337),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y337-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X337*Z337*(1-AB337)+(O337*((1+Landind)^(Y337-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX337=\"y\",CC$16,IF(AND(AX337>0,AX337<=1),AX337*CC$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BG337=\"y\",CL$16,IF(AND(BG337>0,BG337<=1),BG337*CL$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L338=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L338,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L338,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(N338=\"\",0,N338*10000*M338)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y338-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC338*AA338,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L339=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L339,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L339,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y339-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L340=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L340,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L340,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y340-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ340:CM340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP340:DS340)=AD340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L341=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L341,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L341,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y341-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L342=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L342,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L342,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y342-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L343=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L343,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L343,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y343-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L344=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L344,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L344,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y344-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L345=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L345,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L345,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y345-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L346=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L346,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L346,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y346-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L347=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L347,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L347,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y347-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L348=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L348,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L348,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y348-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L349=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L349,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L349,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y349-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L350=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L350,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L350,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y350-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L351=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L351,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L351,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y351-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L352=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L352,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L352,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y352-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L353=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L353,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L353,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y353-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD353=\"\",\"\",(CD353/$CN353)*$AD353)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L354=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L354,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L354,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y354-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM354=\"\",\"\",(BM354/$CN354)*$AD354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L355=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L355,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L355,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y355-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ355=\"\",\"\",(BJ355/$CN355)*$AD355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L356=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L356,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L356,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y356-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L357=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L357,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L357,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y357-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L358=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L358,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L358,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y358-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L359=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L359,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L359,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y359-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L360=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L360,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L360,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y360-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L361=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L361,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L361,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y361-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L362=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L362,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L362,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y362-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L363=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L363,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L363,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y363-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L364=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L364,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L364,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y364-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L365=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L365,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L365,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y365-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L366=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L366,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L366,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y366-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L367=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L367,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L367,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y367-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L368=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L368,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L368,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y368-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AT368=\"y\",BY$16,IF(AND(AT368>0,AT368<=1),AT368*BY$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L369=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L369,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L369,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y369-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN369=\"y\",BS$16,IF(AND(AN369>0,AN369<=1),AN369*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L370=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L370,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L370,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y370-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE370=\"y\",BJ$16,IF(AND(AE370>0,AE370<=1),AE370*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L371=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L371,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L371,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y371-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L372=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L372,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L372,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y372-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L373=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L373,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L373,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y373-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L374=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L374,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L374,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y374-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L375=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L375,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L375,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y375-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L376=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L376,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L376,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y376-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L377=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L377,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L377,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y377-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY377=\"\",\"\",(BY377/$CN377)*$AD377)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L378=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L378,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L378,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y378-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L379=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L379,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L379,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y379-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L380=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L380,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L380,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y380-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L381=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L381,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L381,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y381-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L382=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L382,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L382,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y382-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L383=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L383,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L383,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y383-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L384=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L384,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L384,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y384-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L385=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L385,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L385,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y385-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L386=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L386,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L386,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y386-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L387=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L387,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L387,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y387-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB387=\"y\",CG$16,IF(AND(BB387>0,BB387<=1),BB387*CG$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L388=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L388,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L388,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y388-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BP388=\"\",\"\",(BP388/$CN388)*$AD388)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L389=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L389,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L389,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y389-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L390=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L390,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L390,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y390-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CI390=\"\",\"\",(CI390/$CN390)*$AD390)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L391=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L391,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L391,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y391-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L392=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L392,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L392,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y392-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L393=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L393,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L393,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y393-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L394=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L394,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L394,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y394-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L395=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L395,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L395,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y395-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L396=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L396,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L396,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y396-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L397=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L397,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L397,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y397-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L398=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L398,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L398,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y398-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH398=\"y\",BM$16,IF(AND(AH398>0,AH398<=1),AH398*BM$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AO398=\"y\",BT$16,IF(AND(AO398>0,AO398<=1),AO398*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L399=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L399,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L399,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y399-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE399=\"y\",BJ$16,IF(AND(AE399>0,AE399<=1),AE399*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L400=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L400,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L400,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y400-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L401=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L401,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L401,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"IF(D401=\"Passive\",(P401*I401),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T401=\"\",1,VLOOKUP(T401,Sewersitecond,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(Q401=\"\",\"\",Q401*U401*(1+V401)*(1+W401)*S401),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y401-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X401*Z401*(1-AB401)+(O401*((1+Landind)^(Y401-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L402=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L402,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L402,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(N402=\"\",0,N402*10000*M402)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y402-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC402*AA402,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L403=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L403,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L403,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(Q403=\"\",\"\",Q403*U403*(1+V403)*(1+W403)*S403),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y403-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(Y403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B18,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B19,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B20,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B21,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B22,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B23,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B24,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B25,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B26,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B27,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B28,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B29,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B30,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B31,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B32,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B33,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B34,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B35,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B36,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B37,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B38,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B39,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B40,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B41,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B42,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B43,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets - Transport","index":13,"n_rows":435,"n_cols":125,"rows_kept":435,"cut":false,"hidden":true,"merged":[[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[12,33,13,33],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,28,11,57],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,34,13,34],[12,35,13,35],[12,65,13,65],[12,66,13,66],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,39,13,39],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,57,13,57],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,89,13,89],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[6,1,6,3],[6,4,7,12],[12,120,13,120],[12,121,13,121],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,111,13,111],[12,112,13,112],[12,113,13,113],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,96,13,96],[12,97,13,97]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Transport - Open Network"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand Road Transport'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand Road Transport'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand Road Transport'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand Road Transport'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand Road Transport'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand Road Transport'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand Road Transport'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand Road Transport'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand Road Transport'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand Road Transport'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand Road Transport'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand Road Transport'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand Road Transport'!$C24","v":"Tanby"},{"$f":"'Catchment Demand Road Transport'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand Road Transport'!$C26","v":"Inverness"},{"$f":"'Catchment Demand Road Transport'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand Road Transport'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand Road Transport'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand Road Transport'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand Road Transport'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand Road Transport'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand Road Transport'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand Road Transport'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand Road Transport'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand Road Transport'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand Road Transport'!$C37","v":"Coral Sea"},null,{"$f":"AC13","v":"Yeppoon"},{"$f":"AD13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"AC13","v":"Yeppoon"},{"$f":"AD13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,Roadcatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"AC16","v":5479.3306300748573},{"$f":"AD16","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CN17:CN400)","v":14238415.385814987},2412433.694155369,2816440.905529981,2486364.7379083917,1495942.779004477,950772.99235156784,1202157.4763486192,2462143.5516249156,639247.82448520267,186602.06250795478,1950660.9597869527,2370020.2180792782,917173.74481962377,7534708.9143793397,4070840.9434122141,985988.46411172219,374193.84847914299,1238208.2434245127,249469.55929612412,348208.16455698031,270251.11279049207,702456.1505579456,3662563.792655881,1207168.2923871637,1726160.5834142517,1122581.5454374291,496838.43622612249,798618.14493185561,49372.799452109153,0,0,null,"Totals"]
[null,"Yeppoon","T-44","Urban Major Collector","Barmaryee Road 775 - 0",null,"Road Asset Type 1",780,"Urban Major Collector","Crown Land",null,{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":0},{"$f":"IF(G17=RoadTYPE1,VLOOKUP(I17,Roadunitrates1,2,FALSE),IF(G17=ROADTYPE2,VLOOKUP(I17,Roadunitrates2,2,FALSE),0))","v":1020},{"$f":"(N17*H17)","v":795600},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},"Flat",{"$f":"IF(R17=\"\",1,VLOOKUP(R17,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":0.15},0.15,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":1052180.9999999998},2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W61-YEAR)","v":1.4859473959783542},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,{"$f":"IFERROR((V17*X17*(1-Z17))+((1+Landind)^(W17-YEAR)*M17),0)","v":1563485.6170479003},{"$f":"IFERROR((AA17*Y17),0)","v":864848.52962248831},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF17=\"y\",BK$16,IF(AND(AF17>0,AF17<=1),AF17*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG17=\"y\",BL$16,IF(AND(AG17>0,AG17<=1),AG17*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH17=\"y\",BM$16,IF(AND(AH17>0,AH17<=1),AH17*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI17=\"y\",BN$16,IF(AND(AI17>0,AI17<=1),AI17*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ17=\"y\",BO$16,IF(AND(AJ17>0,AJ17<=1),AJ17*BO$16,\"\"))","v":947.5},{"$f":"IF(AK17=\"y\",BP$16,IF(AND(AK17>0,AK17<=1),AK17*BP$16,\"\"))","v":246},{"$f":"IF(AL17=\"y\",BQ$16,IF(AND(AL17>0,AL17<=1),AL17*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM17=\"y\",BR$16,IF(AND(AM17>0,AM17<=1),AM17*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN17=\"y\",BS$16,IF(AND(AN17>0,AN17<=1),AN17*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO17=\"y\",BT$16,IF(AND(AO17>0,AO17<=1),AO17*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP17=\"y\",BU$16,IF(AND(AP17>0,AP17<=1),AP17*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ17=\"y\",BV$16,IF(AND(AQ17>0,AQ17<=1),AQ17*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR17=\"y\",BW$16,IF(AND(AR17>0,AR17<=1),AR17*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS17=\"y\",BX$16,IF(AND(AS17>0,AS17<=1),AS17*BX$16,\"\"))","v":144},{"$f":"IF(AT17=\"y\",BY$16,IF(AND(AT17>0,AT17<=1),AT17*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU17=\"y\",BZ$16,IF(AND(AU17>0,AU17<=1),AU17*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV17=\"y\",CA$16,IF(AND(AV17>0,AV17<=1),AV17*CA$16,\"\"))","v":134},{"$f":"IF(AW17=\"y\",CB$16,IF(AND(AW17>0,AW17<=1),AW17*CB$16,\"\"))","v":104},{"$f":"IF(AX17=\"y\",CC$16,IF(AND(AX17>0,AX17<=1),AX17*CC$16,\"\"))","v":270.32428804339997},{"$f":"IF(AY17=\"y\",CD$16,IF(AND(AY17>0,AY17<=1),AY17*CD$16,\"\"))","v":1409.4544533161775},{"$f":"IF(AZ17=\"y\",CE$16,IF(AND(AZ17>0,AZ17<=1),AZ17*CE$16,\"\"))","v":464.55128754859999},{"$f":"IF(BA17=\"y\",CF$16,IF(AND(BA17>0,BA17<=1),BA17*CF$16,\"\"))","v":664.27367799315107},{"$f":"IF(BB17=\"y\",CG$16,IF(AND(BB17>0,BB17<=1),BB17*CG$16,\"\"))","v":432},{"$f":"IF(BC17=\"y\",CH$16,IF(AND(BC17>0,BC17<=1),BC17*CH$16,\"\"))","v":191.19698281344},{"$f":"IF(BD17=\"y\",CI$16,IF(AND(BD17>0,BD17<=1),BD17*CI$16,\"\"))","v":307.33004654564002},{"$f":"IF(BE17=\"y\",CJ$16,IF(AND(BE17>0,BE17<=1),BE17*CJ$16,\"\"))","v":19},{"$f":"IF(BF17=\"y\",CK$16,IF(AND(BF17>0,BF17<=1),BF17*CK$16,\"\"))","v":0},{"$f":"SUM(BH17:CK17)","v":22691.727300523195},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":208833.42091928111},{"$f":"IF(BI17=\"\",\"\",(BI17/$CL17)*$AB17)","v":35382.924815728547},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CL17)*$AB17)","v":41308.458362914804},{"$f":"IF(BK17=\"\",\"\",(BK17/$CL17)*$AB17)","v":36467.264074046427},{"$f":"IF(BL17=\"\",\"\",(BL17/$CL17)*$AB17)","v":21940.843806975325},{"$f":"IF(BM17=\"\",\"\",(BM17/$CL17)*$AB17)","v":13944.892822009395},{"$f":"IF(BN17=\"\",\"\",(BN17/$CL17)*$AB17)","v":17631.92402152286},{"$f":"IF(BO17=\"\",\"\",(BO17/$CL17)*$AB17)","v":36112.014346233307},{"$f":"IF(BP17=\"\",\"\",(BP17/$CL17)*$AB17)","v":9375.7841996552979},{"$f":"IF(BQ17=\"\",\"\",(BQ17/$CL17)*$AB17)","v":2736.8738731244152},{"$f":"IF(BR17=\"\",\"\",(BR17/$CL17)*$AB17)","v":28610.150093797158},{"$f":"IF(BS17=\"\",\"\",(BS17/$CL17)*$AB17)","v":34760.850584710373},{"$f":"IF(BT17=\"\",\"\",(BT17/$CL17)*$AB17)","v":13452.096003523538},{"$f":"IF(BU17=\"\",\"\",(BU17/$CL17)*$AB17)","v":110510.82550860521},{"$f":"IF(BV17=\"\",\"\",(BV17/$CL17)*$AB17)","v":59706.61883329977},{"$f":"IF(BW17=\"\",\"\",(BW17/$CL17)*$AB17)","v":14461.394640342764},{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":5488.2639217494425},{"$f":"IF(BY17=\"\",\"\",(BY17/$CL17)*$AB17)","v":18160.67703309207},{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CL17)*$AB17)","v":3658.9451895705506},{"$f":"IF(CA17=\"\",\"\",(CA17/$CL17)*$AB17)","v":5107.1344827390649},{"$f":"IF(CB17=\"\",\"\",(CB17/$CL17)*$AB17)","v":3963.7461657079302},{"$f":"IF(CC17=\"\",\"\",(CC17/$CL17)*$AB17)","v":10302.854425286087},{"$f":"IF(CD17=\"\",\"\",(CD17/$CL17)*$AB17)","v":53718.458510307362},{"$f":"IF(CE17=\"\",\"\",(CE17/$CL17)*$AB17)","v":17705.417161494668},{"$f":"IF(CF17=\"\",\"\",(CF17/$CL17)*$AB17)","v":25317.425424289009},{"$f":"IF(CG17=\"\",\"\",(CG17/$CL17)*$AB17)","v":16464.791765248327},{"$f":"IF(CH17=\"\",\"\",(CH17/$CL17)*$AB17)","v":7287.0798800163266},{"$f":"IF(CI17=\"\",\"\",(CI17/$CL17)*$AB17)","v":11713.252823097311},{"$f":"IF(CJ17=\"\",\"\",(CJ17/$CL17)*$AB17)","v":724.14593411971816},{"$f":"IF(CK17=\"\",\"\",(CK17/$CL17)*$AB17)","v":0},{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN17:DQ17)","v":864848.52962248796}]
[null,"Barmaryee","T-45","Rural Major Collector","Barmaryee Road 2700 - 750",null,"Road Asset Type 1",1920,"Rural Major Collector","Crown Land",null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,1305600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1801727.9999999998,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W19-YEAR)","v":1.2189944199947571},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,2196296.3783483133,903566.63723638759,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,218182.6128154168,36966.970858227898,43157.782587305584,38099.854529417535,22923.105928677771,14569.186952661996,18421.281589146187,37728.700748212221,9795.5254713036484,2859.4000421768797,29890.988104431206,36317.047199020359,14054.328282191202,115458.24680607881,62379.60400245864,15108.811863999565,5733.966129543599,18973.706163193565,3822.7512535815404,5335.7740372141834,4141.1977602259331,10764.099386346135,56123.361780898274,18498.06491833015,26450.852571944997,17201.898388630798,7613.3126633555194,12237.63942697054,756.56497542589159,0,"ERROR",null,903566.63723638735]
[null,"Yeppoon","T-42","CBD Collector","Queen Street 960 - 0",null,"Road Asset Type 1",960,"CBD Collector","Crown Land",null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,1224000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1618739.9999999998,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W68-YEAR)","v":1.2189944199947571},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1973235.0274223129,1091503.1091159019,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,263563.29508960759,44655.880334143629,52134.343982278158,46024.397052680484,27690.975253659293,17599.490951502561,22252.798299360293,45576.045498461099,11832.936351051641,3454.1381981389932,36108.135367106945,43870.776429817619,16977.544748073702,139472.87357505265,75354.189617217533,18251.354626198263,6926.5968884204731,22920.123890275168,4617.8607163085835,6445.5832156134966,5002.5421971925634,13002.967864068709,67796.686324376482,22345.55210309623,31952.472160048499,20779.790665261422,9196.8362932705295,14782.99544528576,913.92597833325692,0,"",null,1091503.1091159019,{"$f":"IF(DT19=AB19,\"\",\"Check\")","v":""}]
[null,"Taroomball","T-100","Rural Major Collector","Intersection Tanby - Chandler Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W53-YEAR)","v":1.4859473959783542},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554]
[null,"Lammermoor","T-101","Urban Major Collector","Intersection Chandler - Clayton ",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W37-YEAR)","v":1.1261624192640001},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1453087.3695763394,444614.93795191299,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,107360.37040479411,18190.210635346015,21236.502142095997,18747.664820145605,11279.694158824743,7169.0098837424966,9064.4968873615162,18565.032451263611,4820.0506417001043,1407.0151773427751,14708.356056639326,17870.404928158932,6915.6651425892333,56813.143739714527,30694.917917561572,7434.5412641457006,2821.4930585561583,9336.3265539198346,1881.0481057769487,2625.5560406008699,2037.7449867350033,5296.6534880110321,27616.430252657359,9102.2793969562554,13015.580357216975,8464.4791756684754,3746.2566654514039,6021.7332848212809,372.28033411504867,0,"",null,444614.93795191281]
[null,"Inverness","T-102","Rural Major Collector","Intersection Limestone Creek Road - St Brendans Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W30-YEAR)","v":1.6406059944647295},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2116873.9146578405,647720.00908110046,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,156403.78709242679,26499.702084206048,30937.573586015962,27311.807568794462,16432.384473272428,10443.893694598279,13205.260338851705,27045.74669334196,7021.9036269784929,2049.7554302691356,21427.297432829073,26033.80555693775,10074.818245185043,82766.022546443841,44716.699362127387,10830.722776226396,4110.3826109142401,13601.264834118369,2740.3318965581097,3824.9393740451956,2968.6096634380619,7716.2239783428022,40231.92413740592,13260.302320955459,18961.242881327038,12331.147832742721,5457.5885653863379,8772.5283273101577,542.34215005118449,0,"",null,647720.00908110035]
[null,"Adelaide Park","T-103","Rural Major Collector","Intersection Limestone Creek Road - Neils Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W17-YEAR)","v":1.2189944199947571},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1507332.312614267,833787.09724131413,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,201333.07263789474,34112.13081080417,39824.846097573602,35157.525526353158,21152.828318767519,13444.055587953348,16998.665367566893,34815.034755768902,9039.0486014977832,2638.577790245065,27582.603405428927,33512.398661666244,12968.957793667414,106541.77842538749,57562.228179818965,13942.007006123675,5291.1504008767515,17508.42797173798,3527.5324916246132,4923.7094008158665,3821.3864006332092,9932.8226739413785,51789.135386676498,17069.518967642958,24408.138455592609,15873.451202630256,7025.3610573594342,11292.565965148848,698.13790011568256,0,"",null,833787.0972413139]
[null,"Yeppoon","T-104","CBD Collector","Intersection Normanby - Arthur",null,"Road Asset Type 2",1,"Roundabout","Crown Land",null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W83-YEAR)","v":1.4859473959783542},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554,{"$f":"IF(DT24=AB24,\"\",\"Check\")","v":""}]
[null,"Yeppoon","T-105","CBD Collector","Intersection Queen-Mary",null,"Road Asset Type 2",1,"Roundabout","Crown Land",null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W65-YEAR)","v":1.2189944199947571},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,1507332.312614267,1056614.8395012561,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,255138.88729560815,43228.521694516035,50467.947401411191,44553.295816399055,26805.874512787683,17036.94946145231,21541.520777322585,44119.275151185037,11454.714181732474,3343.7318202400515,34953.99265193857,42468.512466019056,16434.882841187085,135014.83110446623,72945.605287954328,17667.977285617821,6705.1985454043752,22187.516300606734,4470.2576830529561,6239.5597575290722,4842.6433939031594,12587.347381778327,65629.666320759396,21631.309844004183,30931.159023820077,20115.595636213129,8902.8731322665517,14310.479035117252,884.71369696307738,0,"",null,1056614.8395012559,{"$f":"IF(DT25=AB25,\"\",\"Check\")","v":""}]
[null,"Farnborough","T-106","Urban Major Collector","Intersection Panorama Drive - Lacey Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Rural Grazing unFlooded m2",1,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0.7},7000,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W41-YEAR)","v":1.4859473959783542},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,1845312.8150894323,1293533.5410966475,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,312347.22059244191,52921.405845743,61784.086569180872,54543.226491231399,32816.40242444977,20857.047187373741,26371.652763129645,54011.887854866589,14023.139221421829,4093.4776800543987,42791.526486482348,51990.984095213855,20119.982612684085,165288.43439446919,89301.781110801559,21629.566771055353,8208.6668613200945,27162.496167487621,5472.5979933268873,7638.6205515062002,5928.4816220645125,15409.736285220872,80345.430996364841,26481.574718637326,37866.675884649965,24626.000583960285,10899.113450035227,17519.235892827481,1083.0879886464015,0,"",null,1293533.5410966473]
[null,"Inverness","T-107","Rural Major Collector","Intersection Limestone Creek Road - Adelaide Park Road",null,"Road Asset Type 2",1,"Signalised Intersection 4 leg","Crown Land",null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1461362.5,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W29-YEAR)","v":1.4859473959783542},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,2171507.8014554176,1522190.7922421754,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,367560.67628920253,62276.295226644135,72705.627411074427,64184.804263941871,38617.340809471112,24543.936568559962,31033.356103167775,63559.541173236605,16502.002246560638,4817.0796000736318,50355.762362751011,61181.403307292276,23676.581472433656,194506.38495703868,105087.61050173025,25453.014037173551,9659.7086321330571,31963.996484706378,6439.9862936857435,8988.895532679373,6976.4562343183188,18133.707352000376,94548.051036782359,31162.708905567619,44560.348482008449,28979.125896399175,12825.744064727654,20616.102107852592,1274.5448889620006,0,"",null,1522190.7922421752]
[null,"Yeppoon","T-109","State","Intersection Yeppoon Rd - Neils Rd - Coucom Rd",null,"Road Asset Type 2",1,"Intersection 4 leg","Crown Land",null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1524899.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W84-YEAR)","v":1.4859473959783542},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2265921.1841273922,693325.41716225946,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,167416.04306072395,28365.523288793906,33115.861501550287,29234.808421239955,17589.374513943316,11179.239256292607,14135.031348127213,28950.014428654547,7516.3098147219198,2194.0769450492835,22935.97499381235,27866.823388228851,10784.177522300783,88593.506923281064,47865.163658213351,11593.304640455732,4399.7911110567338,14558.918178902131,2933.2763056672948,4094.2500616777943,3177.6269135409739,8259.5166641395226,43064.619271804484,14193.948788793687,20296.287664883534,13199.373333170202,5841.8526766905588,9390.1944927233271,580.52799381998568,0,"",null,693325.41716225934,{"$f":"IF(DT28=AB28,\"\",\"Check\")","v":""}]
[null,"Lammermoor","T-11","Urban Major Collector","Clayton Road 1620 - 525",null,"Road Asset Type 1",1100,"Urban Major Collector","Residential Zoned, unDeveloped m2",5,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":72},3600000,1020,1122000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1548359.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W36-YEAR)","v":1.2189944199947571},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,7236852.8256651573,2214328.5651077982,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,534689.94101498474,90593.229279963401,105764.76249950474,93369.534392037953,56176.585286629685,35704.026145041586,45144.174594030803,92459.965151761018,24005.436862620802,7007.3981613890046,73252.448763912747,89000.491717049008,34442.286043056571,282948.13403240015,152870.78266328259,37026.459717039368,14051.963041534129,46497.975701741016,9368.2379907224422,13076.132274760927,10148.639974441314,26379.075727881132,137538.90199114318,45332.343913402925,64821.869254331265,42155.889124602392,18657.589834356215,29990.21149730762,1854.0784568690865,0,"",null,2214328.5651077977]
[null,"Tarmooball","T-110","Rural Arterial","Intersection Tanby Road - Barlows Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.25,0.15,1344062.5,2036,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W75-YEAR)","v":1.4859473959783542},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,1997206.1719071567,454504.61978325888,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,109748.41411175946,18594.820063129551,21708.870997635302,19164.673841493441,11530.591231468155,7328.4719727190377,9266.1207702435768,18977.979134920617,4927.2642397788622,1438.3117696252857,15035.517717766521,18267.900837205339,7069.4920208029698,58076.852777500084,31377.672692833639,7599.9096343653382,2884.2522379193342,9543.9968124071893,1922.8887316481421,2683.9569436193806,2083.0710607195192,5414.4682830078273,28230.709452934421,9304.7436856969289,13305.089182935091,8652.7567137580027,3829.5855941881173,6155.6762120077456,380.5610591699122,0,"",null,454504.61978325882,{"$f":"IF(DT30=AB30,\"\",\"Check\")","v":""}]
[null,"Emu Park","T-111","Rural Arterial","Intersection Scenic Hwy - Short St - Ritamada Rd",null,"Road Asset Type 2",1,"Intersection 4 leg","Crown Land",null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1524899.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W76-YEAR)","v":1.4859473959783542},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2265921.1841273922,693325.41716225946,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,167416.04306072395,28365.523288793906,33115.861501550287,29234.808421239955,17589.374513943316,11179.239256292607,14135.031348127213,28950.014428654547,7516.3098147219198,2194.0769450492835,22935.97499381235,27866.823388228851,10784.177522300783,88593.506923281064,47865.163658213351,11593.304640455732,4399.7911110567338,14558.918178902131,2933.2763056672948,4094.2500616777943,3177.6269135409739,8259.5166641395226,43064.619271804484,14193.948788793687,20296.287664883534,13199.373333170202,5841.8526766905588,9390.1944927233271,580.52799381998568,0,"",null,693325.41716225934,{"$f":"IF(DT31=AB31,\"\",\"Check\")","v":""}]
[null,"Emu Park","T-112","Rural Arterial","Intersection Emu Park Road - Henry St",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W77-YEAR)","v":1.4859473959783542},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554,{"$f":"IF(DT32=AB32,\"\",\"Check\")","v":""}]
[null,"Taroomball","T-113","Rural Major Collector","Intersection Tanby - Mulambin Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W54-YEAR)","v":1.4859473959783542},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1837429.6781545843,1016381.8190007878,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,245423.8921059928,41582.497112501507,48546.265170092192,42856.827437447733,25785.179687684686,16388.228743814463,20721.278230422169,42439.333099205818,11018.549807287211,3216.4116030308305,33623.039640146242,40851.426969210916,15809.087183628095,129873.83339686513,70168.034953664275,16995.228743992568,6449.882814021782,21342.676000428721,4300.0424236406052,6001.9742852702702,4658.2486990157313,12108.055414331942,63130.667052711666,20807.64837355143,29753.384579826838,19349.648442065347,8563.8759273696178,13765.574898939152,851.02620462787411,0,"",null,1016381.8190007876]
[null,"Lammermoor","T-114","Urban Major Collector","Intersection Mulambin - Clayton ",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W38-YEAR)","v":1.4859473959783542},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554]
[null,"Farnborough","T-115","Rural Major Collector","Intersection Panorama Drive - Pacific Heights Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Rural Grazing unFlooded m2",1,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0.7},7000,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W42-YEAR)","v":1.4859473959783542},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,1845312.8150894323,1293533.5410966475,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,312347.22059244191,52921.405845743,61784.086569180872,54543.226491231399,32816.40242444977,20857.047187373741,26371.652763129645,54011.887854866589,14023.139221421829,4093.4776800543987,42791.526486482348,51990.984095213855,20119.982612684085,165288.43439446919,89301.781110801559,21629.566771055353,8208.6668613200945,27162.496167487621,5472.5979933268873,7638.6205515062002,5928.4816220645125,15409.736285220872,80345.430996364841,26481.574718637326,37866.675884649965,24626.000583960285,10899.113450035227,17519.235892827481,1083.0879886464015,0,"",null,1293533.5410966473]
[null,"Yeppoon","T-116","Urban Major Collector","Intersection Rockhampton Road - Barmaryee - Condon",null,"Road Asset Type 2",1,"Signalised Intersection 4 leg","Crown Land",null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1461362.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W66-YEAR)","v":1.4859473959783542},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,2171507.8014554176,1201178.5133645674,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,290046.41794344602,49142.951132956332,57372.858837381689,50648.977880620048,30473.394176354628,19367.906697235274,24488.783363226201,50155.575480879605,13021.92249952125,3801.2137126727998,39736.319574718291,48278.959145431087,18683.466671560476,153487.25765084062,82925.859490694143,20085.2703338094,7622.5887802075604,25223.162545961215,5081.8683188479881,7093.2423371375917,5505.2030079276828,14309.520035119567,74608.970153204689,24590.857168742601,35163.09086706808,22867.766340622686,10120.944277800456,16268.406698746272,1005.7582418329421,0,"",null,1201178.5133645672,{"$f":"IF(DT36=AB36,\"\",\"Check\")","v":""}]
[null,"Hidden Valley","T-117","Rural Major Collector","Intersection Hidden Valley Road - Hoskin Dve",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W24-YEAR)","v":1.4859473959783542},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,1837429.6781545843,1288007.593435687,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,311012.87993701751,52695.32673023735,61520.146270909136,54310.218992566202,32676.211454167864,20767.946327243048,26258.99362575735,53781.150223507902,13963.232670166695,4075.9904308315349,42608.721999250854,51768.879721555008,20034.030476674634,164582.32573287887,88920.285809156368,21537.165723762238,8173.5996118048952,27046.458563982324,5449.2191715802446,7605.988527651778,5903.1552751924237,15343.906220923394,80002.197031123535,26368.445997018756,37704.910254007147,24520.798835414687,10852.552670154171,17444.394091259885,1078.4610598909237,0,"",null,1288007.593435687]
[null,"Yeppoon","T-119","Urban Sub-Arterial","Intersection Yeppoon Road-Arthur",null,"Road Asset Type 2",1,"Signalised Intersection 4 leg","Crown Land",null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1524899.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W67-YEAR)","v":1.4859473959783542},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2265921.1841273922,693325.41716225946,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,167416.04306072395,28365.523288793906,33115.861501550287,29234.808421239955,17589.374513943316,11179.239256292607,14135.031348127213,28950.014428654547,7516.3098147219198,2194.0769450492835,22935.97499381235,27866.823388228851,10784.177522300783,88593.506923281064,47865.163658213351,11593.304640455732,4399.7911110567338,14558.918178902131,2933.2763056672948,4094.2500616777943,3177.6269135409739,8259.5166641395226,43064.619271804484,14193.948788793687,20296.287664883534,13199.373333170202,5841.8526766905588,9390.1944927233271,580.52799381998568,0,"",null,693325.41716225934,{"$f":"IF(DT38=AB38,\"\",\"Check\")","v":""}]
[null,"Inverness","T-12(part)","Rural Sub-Arterial","Condon Drive 1700 - 550",null,"Road Asset Type 1",1150,"Rural Sub-Arterial","Crown Land",null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,782000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1079160,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W27-YEAR)","v":1.1261624192640001},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1215309.4363729383,371859.76628705452,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,89792.309793100532,15213.630713198487,17761.438155207561,15679.865122303596,9433.9260237443305,5995.8991754937242,7581.2155785205423,15527.118050147748,4031.3150821491781,1176.7763301412301,12301.534156461983,14946.156849005652,5784.0108465291778,47516.447491397608,25672.113167415133,6217.9799663764043,2359.7941944287873,7808.5640269147707,1573.2402339225389,2195.9195975934549,1704.2958070874572,4429.9283717910457,23097.378029495248,7612.8154956361413,10885.758116945108,7079.3825832863622,3133.2328474684468,5036.3587473050711,311.36173398713163,0,"ERROR",null,371859.76628705434]
[null,"Yeppoon","T-12(part)","Urban Sub-Arterial","Condon Drive 2100 - 1700",null,"Road Asset Type 1",400,"Urban Sub-Arterial 2 lane","Crown Land",null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,510000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,703800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W62-YEAR)","v":1.1261624192640001},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,792593.11067800329,242517.23888286165,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,58560.202038978612,9921.933073825101,11583.546622961454,10225.998992806693,6152.5604502680426,3910.3690274959076,4944.2710294699191,10126.381337052879,2629.1185318364205,767.46282400515008,8022.7396672578152,9747.4935971775994,3772.1809868668552,30988.987494389745,16742.682500488132,4055.2043258976555,1538.9962137579048,5092.5417566835467,1026.0262395146992,1432.1214766913838,1111.4972654918201,2889.0837207332906,15063.50741054038,4964.8796710670495,7099.4074675728971,4616.9886412737142,2043.4127266098567,3284.5817917206987,203.06200042639023,0,"",null,242517.23888286162]
[null,"Yeppoon","T-12(part)","Urban Sub-Arterial","Condon Drive 550 - 0",null,"Road Asset Type 1",550,"Urban Sub-Arterial 2 lane","Crown Land",null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,701250,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,967724.99999999988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W63-YEAR)","v":1.4859473959783542},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1437988.4437731528,439994.97627604927,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,106244.79655776711,18001.197471734595,21015.835183676143,18552.85919040228,11162.487672310181,7094.5172203395396,8970.3083555422709,18372.124541261539,4769.9658439581417,1392.3949843581991,14555.522592227069,17684.714842529847,6843.8049660754968,56222.802470543756,30375.969244635395,7357.2894833661376,2792.1751281706192,9239.3134596878917,1861.5022709042448,2598.2740776032156,2016.5709259010027,5241.6163445500824,27329.469922491306,9007.6982698113789,12880.336402714551,8376.5253845118586,3707.3295832843933,5959.1618896128812,368.41199607806783,0,"",null,439994.97627604922]
[null,"Hidden Valley","T-120","Rail Trail","Underpass Yeppoon Rd - Rail Trail",null,"Road Asset Type 2",1,"Underpass Pedestrian","Crown Land",null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2000000,2000000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,2760000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W26-YEAR)","v":1.1261624192640001},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,3108208.2771686404,951047.99561906524,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,229647.85113324944,38909.541465980787,45425.673031221384,40101.956834536053,24127.688040266832,15334.78049998395,19389.298154783995,39711.299360991681,10310.268752299688,3009.6581333535296,31461.724185324761,38225.465086970973,14792.866615164137,121525.44115446959,65657.578433286792,15902.762062343745,6035.2792696388415,19970.751986994299,4023.6323118223499,5616.1626536917001,4358.8128058502743,11329.740081307022,59072.578080550506,19470.11635712568,27840.813598325083,18105.837808916527,8013.383241607281,12880.712908708621,796.32157029956943,0,"",null,951047.99561906513]
[null,"Inverness","T-121","Rail Trail","Intersection Condon Drive - Rail Trail",null,"Road Asset Type 2",1,"Intersection Rail Trail","Crown Land",null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,170000,170000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,234599.99999999997,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W28-YEAR)","v":1.4859473959783542},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,348603.25909652188,106665.44879419376,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,25756.314317034452,4363.9266598144468,5094.7479233154281,4497.6628340369161,2706.0576175297406,1719.8829625065548,2174.6202074041867,4453.8483736391609,1156.3553561110646,337.55029923835127,3528.6115375095924,4287.203598189054,1659.1042342001201,13629.770295889393,7363.8713320328225,1783.5853293008815,676.89094016257434,2239.8335659849431,451.27327779496841,629.88462487350671,488.86567900630365,1270.6948714060804,6625.3260418160735,2183.6844290451822,3122.5057945974668,2030.6728204877231,898.74656564470126,1444.6453065728194,89.311999049228561,0,"",null,106665.44879419376]
[null,"Lammermoor","T-122","Urban Major Collector","Intersection Scenic - Clayton ",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W39-YEAR)","v":1.4859473959783542},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554]
[null,"Rosslyn","T-123","Rural Major Collector","Mulambin Road Relocation 760 - 0",null,"Road Asset Type 1",760,"Rural Major Collector","Rural Grazing Flooded m2",3,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0.1},3000,680,516800,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,683468,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W46-YEAR)","v":1.2189944199947571},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,836800.66150496097,462879.74369483371,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,111770.74023844028,18937.465473898785,22108.898800812072,19517.81990681609,11743.064606069531,7463.513198225819,9436.8669106621601,19327.684990324327,5018.0585832398783,1464.815437068386,15312.576120431433,18604.522130931495,7199.7610413782704,59147.030763012765,31955.866808846447,7739.9526221240421,2937.4001462867582,9719.863354652025,1958.3216638885315,2733.4140250168443,2121.4556612071028,5514.2403003024092,28750.914703857379,9476.2015277983301,13550.261103552255,8812.2004388602745,3900.1530922623992,6269.1064144547163,387.57363041283617,0,"ERROR",null,462879.74369483342]
[null,"Taroomball","T-124","Urban Sub-Arterial","Intersection Tanby - Taranganba Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W55-YEAR)","v":1.4859473959783542},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1837429.6781545843,1016381.8190007878,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,245423.8921059928,41582.497112501507,48546.265170092192,42856.827437447733,25785.179687684686,16388.228743814463,20721.278230422169,42439.333099205818,11018.549807287211,3216.4116030308305,33623.039640146242,40851.426969210916,15809.087183628095,129873.83339686513,70168.034953664275,16995.228743992568,6449.882814021782,21342.676000428721,4300.0424236406052,6001.9742852702702,4658.2486990157313,12108.055414331942,63130.667052711666,20807.64837355143,29753.384579826838,19349.648442065347,8563.8759273696178,13765.574898939152,851.02620462787411,0,"",null,1016381.8190007876]
[null,"Taroomball","T-126","Urban Sub-Arterial","Bridge Taranganba Road - Ross Creek Stg 1",null,"Road Asset Type 2",1,"culvert major","Crown Land",null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,3200000,3200000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,4231999.9999999991,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W58-YEAR)","v":1.2189944199947571},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,5158784.3854178106,2853602.8996494166,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,689054.36624734011,116747.39956638857,136298.93851575989,120325.22105275943,72394.706545514491,46011.741049679898,58177.250455843896,119153.06012669568,30935.781309938931,9030.4266618012898,94400.353900933202,114694.84033939247,44385.737903460657,364634.96359490894,197004.41729991511,47715.959807054278,18108.750035086203,59921.892523595212,12072.838474009368,16851.197949316331,13078.541692006702,33994.687226323425,177246.23875653982,58419.744060382298,83535.874928231366,54326.250105258616,24044.016452994849,38648.354105322243,2389.3489629627629,0,"",null,2853602.8996494152]
[null,"Bondoola","T-127","Rail Trail","Rail Trail 5600 - 10930 Stg 3",null,"Road Asset Type 1",5300,"Rail Trail","Crown Land",null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,153,810900,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1119042,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W20-YEAR)","v":1.4859473959783542},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1662837.5458904095,508794.1907483043,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,122857.61929225436,20815.930167314913,24301.947594214595,21453.851718356094,12907.894835616864,8203.841731156268,10372.938389317971,21244.856742258802,5515.8150486497789,1610.1149273669359,16831.477033920757,20449.96116336179,7913.9271971345752,65014.004311392418,35125.666253796568,8507.7020207652076,3228.7697845754801,10684.006109748181,2152.5735350819996,3004.5496606466277,2331.889288860069,6061.2145366070044,31602.80521946268,10416.174726545521,14894.352640229919,9686.3093537264413,4287.0211181252262,6890.9581123523503,426.01823546482035,0,"",null,508794.19074830436]
[null,"Yeppoon","T-128","CBD Collector","Intersection Queen-Barry",null,"Road Asset Type 2",1,"Signalised Intersection 4 leg","Crown Land",null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L49=\"\",0,L49*10000*K49)","v":0},{"$f":"IF(G49=RoadTYPE1,VLOOKUP(I49,Roadunitrates1,2,FALSE),IF(G49=ROADTYPE2,VLOOKUP(I49,Roadunitrates2,2,FALSE),0))","v":1105000},{"$f":"(N49*H49)","v":1105000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},"Flat",{"$f":"IF(R49=\"\",1,VLOOKUP(R49,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W49=\"\",\"\",IF(W49<=YEAR+5,0.075,IF(AND(W49>YEAR+5,W49<=YEAR+10),0.15,IF(AND(W49>YEAR+10,W49<=YEAR+20),0.2,IF(W49>YEAR+20,0.25,\"\")))))","v":0.15},0.15,{"$f":"IFERROR(IF(O49=\"\",\"\",O49*S49*(1+T49)*(1+U49)*Q49),\"\")","v":1461362.5},2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W69-YEAR)","v":1.2189944199947571},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,{"$f":"IFERROR((V49*X49*(1-Z49))+((1+Landind)^(W49-YEAR)*M49),0)","v":1781392.7330895881},{"$f":"IFERROR((AA49*Y49),0)","v":1248726.6285014844},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AC49=\"y\",BH$16,IF(AND(AC49>0,AC49<=1),AC49*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD49=\"y\",BI$16,IF(AND(AD49>0,AD49<=1),AD49*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE49=\"y\",BJ$16,IF(AND(AE49>0,AE49<=1),AE49*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF49=\"y\",BK$16,IF(AND(AF49>0,AF49<=1),AF49*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG49=\"y\",BL$16,IF(AND(AG49>0,AG49<=1),AG49*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH49=\"y\",BM$16,IF(AND(AH49>0,AH49<=1),AH49*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI49=\"y\",BN$16,IF(AND(AI49>0,AI49<=1),AI49*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ49=\"y\",BO$16,IF(AND(AJ49>0,AJ49<=1),AJ49*BO$16,\"\"))","v":947.5},{"$f":"IF(AK49=\"y\",BP$16,IF(AND(AK49>0,AK49<=1),AK49*BP$16,\"\"))","v":246},{"$f":"IF(AL49=\"y\",BQ$16,IF(AND(AL49>0,AL49<=1),AL49*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM49=\"y\",BR$16,IF(AND(AM49>0,AM49<=1),AM49*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN49=\"y\",BS$16,IF(AND(AN49>0,AN49<=1),AN49*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO49=\"y\",BT$16,IF(AND(AO49>0,AO49<=1),AO49*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP49=\"y\",BU$16,IF(AND(AP49>0,AP49<=1),AP49*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ49=\"y\",BV$16,IF(AND(AQ49>0,AQ49<=1),AQ49*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR49=\"y\",BW$16,IF(AND(AR49>0,AR49<=1),AR49*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS49=\"y\",BX$16,IF(AND(AS49>0,AS49<=1),AS49*BX$16,\"\"))","v":144},{"$f":"IF(AT49=\"y\",BY$16,IF(AND(AT49>0,AT49<=1),AT49*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU49=\"y\",BZ$16,IF(AND(AU49>0,AU49<=1),AU49*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV49=\"y\",CA$16,IF(AND(AV49>0,AV49<=1),AV49*CA$16,\"\"))","v":134},{"$f":"IF(AW49=\"y\",CB$16,IF(AND(AW49>0,AW49<=1),AW49*CB$16,\"\"))","v":104},{"$f":"IF(AX49=\"y\",CC$16,IF(AND(AX49>0,AX49<=1),AX49*CC$16,\"\"))","v":270.32428804339997},{"$f":"IF(AY49=\"y\",CD$16,IF(AND(AY49>0,AY49<=1),AY49*CD$16,\"\"))","v":1409.4544533161775},{"$f":"IF(AZ49=\"y\",CE$16,IF(AND(AZ49>0,AZ49<=1),AZ49*CE$16,\"\"))","v":464.55128754859999},{"$f":"IF(BA49=\"y\",CF$16,IF(AND(BA49>0,BA49<=1),BA49*CF$16,\"\"))","v":664.27367799315107},{"$f":"IF(BB49=\"y\",CG$16,IF(AND(BB49>0,BB49<=1),BB49*CG$16,\"\"))","v":432},{"$f":"IF(BC49=\"y\",CH$16,IF(AND(BC49>0,BC49<=1),BC49*CH$16,\"\"))","v":191.19698281344},{"$f":"IF(BD49=\"y\",CI$16,IF(AND(BD49>0,BD49<=1),BD49*CI$16,\"\"))","v":307.33004654564002},{"$f":"IF(BE49=\"y\",CJ$16,IF(AND(BE49>0,BE49<=1),BE49*CJ$16,\"\"))","v":19},{"$f":"IF(BF49=\"y\",CK$16,IF(AND(BF49>0,BF49<=1),BF49*CK$16,\"\"))","v":0},{"$f":"SUM(BH49:CK49)","v":22691.727300523195},null,{"$f":"IF(BH49=\"\",\"\",(BH49/$CL49)*$AB49)","v":301527.77589480957},{"$f":"IF(BI49=\"\",\"\",(BI49/$CL49)*$AB49)","v":51088.252911700765},{"$f":"IF(BJ49=\"\",\"\",(BJ49/$CL49)*$AB49)","v":59643.937838031401},{"$f":"IF(BK49=\"\",\"\",(BK49/$CL49)*$AB49)","v":52653.895055744339},{"$f":"IF(BL49=\"\",\"\",(BL49/$CL49)*$AB49)","v":31679.669878749079},{"$f":"IF(BM49=\"\",\"\",(BM49/$CL49)*$AB49)","v":20134.57663626182},{"$f":"IF(BN49=\"\",\"\",(BN49/$CL49)*$AB49)","v":25458.160918653961},{"$f":"IF(BO49=\"\",\"\",(BO49/$CL49)*$AB49)","v":52140.961542309582},{"$f":"IF(BP49=\"\",\"\",(BP49/$CL49)*$AB49)","v":13537.389487502014},{"$f":"IF(BQ49=\"\",\"\",(BQ49/$CL49)*$AB49)","v":3951.6830602836972},{"$f":"IF(BR49=\"\",\"\",(BR49/$CL49)*$AB49)","v":41309.264043200128},{"$f":"IF(BS49=\"\",\"\",(BS49/$CL49)*$AB49)","v":50190.06018711342},{"$f":"IF(BT49=\"\",\"\",(BT49/$CL49)*$AB49)","v":19423.043357766554},{"$f":"IF(BU49=\"\",\"\",(BU49/$CL49)*$AB49)","v":159562.98221436917},{"$f":"IF(BV49=\"\",\"\",(BV49/$CL49)*$AB49)","v":86208.442613036925},{"$f":"IF(BW49=\"\",\"\",(BW49/$CL49)*$AB49)","v":20880.336792093785},{"$f":"IF(BX49=\"\",\"\",(BX49/$CL49)*$AB49)","v":7924.3255536597153},{"$f":"IF(BY49=\"\",\"\",(BY49/$CL49)*$AB49)","v":26221.610173444322},{"$f":"IF(BZ49=\"\",\"\",(BZ49/$CL49)*$AB49)","v":5283.0318072444024},{"$f":"IF(CA49=\"\",\"\",(CA49/$CL49)*$AB49)","v":7374.0251679889025},{"$f":"IF(CB49=\"\",\"\",(CB49/$CL49)*$AB49)","v":5723.1240109764612},{"$f":"IF(CC49=\"\",\"\",(CC49/$CL49)*$AB49)","v":14875.955996647112},{"$f":"IF(CD49=\"\",\"\",(CD49/$CL49)*$AB49)","v":77562.332924533825},{"$f":"IF(CE49=\"\",\"\",(CE49/$CL49)*$AB49)","v":25564.275270186761},{"$f":"IF(CF49=\"\",\"\",(CF49/$CL49)*$AB49)","v":36555.00611906009},{"$f":"IF(CG49=\"\",\"\",(CG49/$CL49)*$AB49)","v":23772.976660979148},{"$f":"IF(CH49=\"\",\"\",(CH49/$CL49)*$AB49)","v":10521.577338133196},{"$f":"IF(CI49=\"\",\"\",(CI49/$CL49)*$AB49)","v":16912.384314229479},{"$f":"IF(CJ49=\"\",\"\",(CJ49/$CL49)*$AB49)","v":1045.5707327745458},{"$f":"IF(CK49=\"\",\"\",(CK49/$CL49)*$AB49)","v":0},{"$f":"IF(SUM(CN49:DQ49)=AB49,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN49:DQ49)","v":1248726.6285014844},{"$f":"IF(DT49=AB49,\"\",\"Check\")","v":""}]
[null,"Yeppoon","T-129","CBD Collector","Barry Street 0 - 300 widening",null,"Road Asset Type 1",300,"CBD Collector","Crown Land",null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,382500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,527850,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W70-YEAR)","v":1.4859473959783542},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,784357.33296717424,239997.25978693596,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,57951.707213327514,9818.8349845825051,11463.182827459714,10119.741376583061,6088.629639441916,3869.7366656397485,4892.89546665942,10021.158840688113,2601.7995512498951,759.48817328629048,7939.3759593965833,9646.2080959253708,3732.9845269502707,30666.983165751139,16568.710497073851,4013.0669909269836,1523.0046153657922,5039.6255234661221,1015.364875038679,1417.2404059653902,1099.9477777641832,2859.0634606636809,14906.983594086167,4913.2899653516606,7025.6380378443,4569.0138460973776,2022.179772700578,3250.4519397888439,200.95199786076427,0,"",null,239997.25978693596,{"$f":"IF(DT50=AB50,\"\",\"Check\")","v":""}]
[null,"Pacific Heights","T-13","Rural Major Collector","Panorama Drive 3500  - 1393",null,"Road Asset Type 1",2100,"Rural Major Collector","Rural Grazing unFlooded m2",10,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0.7},70000,680,1428000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1888529.9999999995,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W43-YEAR)","v":1.4859473959783542},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,2885087.6050754804,2022398.3465841073,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,488344.89591259748,82740.926524873503,96597.444560105811,85276.591266207528,51307.396287366289,32609.326628369003,41231.236183970512,84445.86029130801,21924.729954260445,6400.0215138622507,66903.183925716163,81286.241856781504,31456.949724470305,258423.18409884529,139620.48043407247,33817.13630558618,12833.988265908552,42467.694569135041,8556.2320431526114,11942.739080776015,9268.9915253783984,24092.630144021383,125617.51329994705,41403.095647996124,59203.337421639008,38501.964797725661,17040.415513227836,27390.765355054675,1693.373451751823,0,"",null,2022398.3465841075]
[null,"Barmaryee","T-130","Industrial Collector","Jabiru Drive Extension 0 - 360",null,"Road Asset Type 1",360,"Industrial Collector","Rural Grazing Flooded m2",1,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0.1},1000,850,306000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,404684.99999999994,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W71-YEAR)","v":1.1261624192640001},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,456960.03305984655,252769.3305130956,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,61035.756189084219,10341.369512613832,12073.225550235766,10658.289411285241,6412.6517072329461,4075.6746435526716,5153.2834686364395,10554.460552486722,2740.2609983237294,799.90628753270278,8361.8902471222318,10159.555840602909,3931.6448884902143,32299.005457583327,17450.456990753653,4226.6326603118732,1604.0552185309637,5307.822142361737,1069.4001253093079,1492.6624950218691,1158.4843244945848,3011.2158675811329,15700.297021691118,5174.7633129695141,7399.5254147060477,4812.1656555928912,2129.7952642310656,3423.4330900895679,211.64617466727992,0,"",null,252769.33051309551,{"$f":"IF(DT52=AB52,\"\",\"Check\")","v":""}]
[null,"Glenlee","T-131","Rural Major Collector","McLaughlin Road New 0 - 3650",null,"Road Asset Type 1",3650,"Rural Major Collector","Rural Grazing unFlooded m2",9,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":0.7},63000,680,2482000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,3425159.9999999995,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W72-YEAR)","v":1.2189944199947571},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,4268865.6135358782,1306185.3400051843,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,315402.22774844168,53439.019779549279,62388.384652057182,55076.703135992226,33137.373246763171,21061.045892051163,26629.588747813901,54540.167580207824,14160.29680710409,4133.515185692424,43210.062048874737,52499.497755611032,20316.772232722178,166905.08828663873,90175.224389149167,21841.121338889876,8288.9542285487369,27428.167237039946,5526.1244053750306,7713.3324071217412,5986.4669428407533,15560.455905949771,81131.273963624844,26740.585828498111,38237.042445242718,24866.862685646211,11005.715549841831,17690.588117184463,1093.6814607112917,0,"",null,1306185.3400051841,{"$f":"IF(DT53=AB53,\"\",\"Check\")","v":""}]
[null,"Glenlee","T-132","Rural Major Collector","Intersection Dawson-McLaughlin Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W73-YEAR)","v":1.6406059944647295},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2116873.9146578405,647720.00908110046,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,156403.78709242679,26499.702084206048,30937.573586015962,27311.807568794462,16432.384473272428,10443.893694598279,13205.260338851705,27045.74669334196,7021.9036269784929,2049.7554302691356,21427.297432829073,26033.80555693775,10074.818245185043,82766.022546443841,44716.699362127387,10830.722776226396,4110.3826109142401,13601.264834118369,2740.3318965581097,3824.9393740451956,2968.6096634380619,7716.2239783428022,40231.92413740592,13260.302320955459,18961.242881327038,12331.147832742721,5457.5885653863379,8772.5283273101577,542.34215005118449,0,"",null,647720.00908110035,{"$f":"IF(DT54=AB54,\"\",\"Check\")","v":""}]
[null,"Glenlee","T-133","Rural Major Collector","McLaughlin Road - Ramsay Cr bridge (LSC 50%)",null,"Road Asset Type 2",500,"Bridge Major - $6000/m2","Crown Land",null,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":0},0,6000,3000000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,4139999.9999999995,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W74-YEAR)","v":1.6406059944647295},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,6792108.81708398,2078246.0184420336,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,501830.33291687741,85025.782088361651,99264.941987216982,87631.468135169402,52724.22825648907,33509.819340957045,42369.819269042906,86777.796877033019,22530.172065171635,6576.755391237868,68750.686950253716,83530.926920655882,32325.620038026871,265559.43063030113,143476.04073409855,34750.982169710362,13188.393404002909,43640.421927652518,8792.5087590099774,12272.532750947152,9524.9507917798783,24757.937898426102,129086.38760665001,42546.424559215382,60838.212453455737,39565.18021200873,17510.979354180763,28147.149713294624,1740.1352408059395,0,"",null,2078246.0184420333,{"$f":"IF(DT55=AB55,\"\",\"Check\")","v":""}]
[null,"Yeppoon","T-134","CBD Carpark","Hill St Multi-Carpark",null,"Road Asset Type 2",0.5,"CBD Multi-Carpark","Crown Land",null,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":0},0,8500000,4250000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,5620625,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W78-YEAR)","v":1.2189944199947571},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,6851510.5118830316,4802794.7250057096,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,1159722.214980037,196493.28042961835,229399.76091550541,202514.98098363209,121844.88414903493,77440.679370237776,97916.003533284471,200542.1597781138,52066.882644238518,15198.781001091143,158881.78478153897,193038.69302735935,74704.012914486739,613703.77774757368,331570.93312706513,80308.987661899184,30478.175206383523,100852.3468209397,20319.353104786165,28361.635261495783,22012.015426832542,57215.215371719663,298316.66509436088,98324.135654564467,140596.17738100034,91434.525619150576,40467.605146666145,65047.631977805693,4021.4258952867153,0,"",null,4802794.7250057077,{"$f":"IF(DT56=AB56,\"\",\"Check\")","v":""}]
[null,"Taroomball","T-25","Urban Sub-Arterial","Intersection Taranganba Road - Carige Boulevard",null,"Road Asset Type 2",1,"Signalised Intersection 3 leg","Crown Land",null,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1461362.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W47-YEAR)","v":1.2189944199947571},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1781392.7330895881,985384.7512851893,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,237939.08584478468,40314.336412768556,47065.727206223339,41549.802894780994,24998.797103997975,15888.429331217591,20089.3317980336,41145.041074999608,10682.511983588289,3118.3192066532583,32597.622206415999,39605.562054696464,15326.95011978876,125913.01086636701,68028.087848876952,16476.917370873431,6253.1777464907054,20691.778512053974,4168.9020355563607,5818.9292918732963,4516.1839280210652,11738.790432839809,61205.341820617672,20173.067870850766,28845.981811154896,18759.533239472119,8302.6994314247859,13345.759776994089,825.07206377307932,0,"",null,985384.75128518918]
[null,"Taranganba","T-26","Urban Sub-Arterial","Intersection Taranganba Road - Frangipani Dve",null,"Road Asset Type 2",1,"Signalised Intersection 3 leg","Crown Land",null,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1461362.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W48-YEAR)","v":1.4859473959783542},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,2171507.8014554176,1201178.5133645674,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,290046.41794344602,49142.951132956332,57372.858837381689,50648.977880620048,30473.394176354628,19367.906697235274,24488.783363226201,50155.575480879605,13021.92249952125,3801.2137126727998,39736.319574718291,48278.959145431087,18683.466671560476,153487.25765084062,82925.859490694143,20085.2703338094,7622.5887802075604,25223.162545961215,5081.8683188479881,7093.2423371375917,5505.2030079276828,14309.520035119567,74608.970153204689,24590.857168742601,35163.09086706808,22867.766340622686,10120.944277800456,16268.406698746272,1005.7582418329421,0,"",null,1201178.5133645672]
[null,"Taranganba","T-27","Urban Sub-Arterial","Taranganba Road 1125 - 160",null,"Road Asset Type 1",970,"Urban Sub-Arterial 4 lane","Crown Land",null,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,1236750,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1706714.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W49-YEAR)","v":1.1261624192640001},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1922038.2933941577,588104.30429093936,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,142008.48994452308,24060.687704025862,28090.10056068152,24798.047557556227,14919.959091899998,9482.6448916775735,11989.857246464549,24556.474742353228,6375.6124397033182,1861.0973482124884,19455.143693100195,23637.671973155673,9147.5388931521211,75148.294673895114,40601.005063683711,9833.8704903018115,3732.065818362918,12349.413759957597,2488.1136308231453,3472.8945809766046,2695.3808688176628,7006.0280227782278,36529.005470560413,12039.833202337592,17216.063108864269,11196.197455088755,4955.2758620289014,7965.1108449226922,492.42535103399615,0,"",null,588104.30429093947]
[null,"Taroomball","T-28","Urban Sub-Arterial","Bridge Taranganba Road - Ross Creek Stg 2",null,"Road Asset Type 2",1,"culvert major","Crown Land",null,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":0},0,3200000,3200000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,4416000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W50-YEAR)","v":1.4859473959783542},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,6561943.700640412,2007820.2125965885,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,484824.74008535442,82144.501831801361,95901.137380055123,84661.888640694902,50937.555153501002,32374.267529535155,40934.027433490577,83837.145856737159,21766.689056208274,6353.8879856630838,66420.923059004097,80700.303024735142,31230.197349649326,256560.38204027098,138614.04860297078,33573.370904487187,12741.476520707283,42161.573006775405,8494.5558173170539,11856.651762324835,9202.1774871774815,23918.962285290927,124712.01961065552,41104.648076144615,58776.579663011144,38224.429562121855,16917.582412135554,27193.323417841311,1681.1670409266555,0,"",null,2007820.2125965883]
[null,"Taranganba","T-29","Urban Sub-Arterial","Taranganba Road, Upgrade,  2040 - 1125, Stg 2, add 2 lanes",null,"Road Asset Type 1",920,"Urban Sub-Arterial 4 lane","Crown Land",null,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,1173000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1618739.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W57-YEAR)","v":1.2189944199947571},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1973235.0274223129,603769.45505878725,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,145791.12576110239,24701.584731494662,28838.327800571598,25458.585409265612,15317.377384742678,9735.2311435078336,12309.227331125458,25210.577894394617,6545.437638016967,1910.6708173074667,19973.364282439379,24267.301262651967,9391.1990311080062,77149.996340460129,41682.481361354396,10095.812228762306,3831.4756905465169,12678.361239227477,2554.3887369055178,3565.4009898141203,2767.176887616929,7192.6454041845946,37502.017186204619,12360.534480934346,17674.642007643633,11494.427071639553,5087.2679983023309,8177.2750160704818,505.54193139155439,0,"",null,603769.45505878725]
[null,"Lammermoor","T-30","Urban Major Collector","Intersection Matthew Flinders (Sth) - Scenic",null,"Road Asset Type 2",1,"Signalised Intersection 4 leg","Crown Land",null,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1461362.5,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W21-YEAR)","v":1.4859473959783542},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,2171507.8014554176,1522190.7922421754,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,367560.67628920253,62276.295226644135,72705.627411074427,64184.804263941871,38617.340809471112,24543.936568559962,31033.356103167775,63559.541173236605,16502.002246560638,4817.0796000736318,50355.762362751011,61181.403307292276,23676.581472433656,194506.38495703868,105087.61050173025,25453.014037173551,9659.7086321330571,31963.996484706378,6439.9862936857435,8988.895532679373,6976.4562343183188,18133.707352000376,94548.051036782359,31162.708905567619,44560.348482008449,28979.125896399175,12825.744064727654,20616.102107852592,1274.5448889620006,0,"",null,1522190.7922421752]
[null,"Farnborough","T-31","Rural Sub-Arterial","Intersection Farnborough Rd - Pacific Hts Rd",null,"Road Asset Type 2",1,"Signalised Intersection 3 leg","Crown Land",null,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1524899.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W80-YEAR)","v":1.4859473959783542},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2265921.1841273922,693325.41716225946,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,167416.04306072395,28365.523288793906,33115.861501550287,29234.808421239955,17589.374513943316,11179.239256292607,14135.031348127213,28950.014428654547,7516.3098147219198,2194.0769450492835,22935.97499381235,27866.823388228851,10784.177522300783,88593.506923281064,47865.163658213351,11593.304640455732,4399.7911110567338,14558.918178902131,2933.2763056672948,4094.2500616777943,3177.6269135409739,8259.5166641395226,43064.619271804484,14193.948788793687,20296.287664883534,13199.373333170202,5841.8526766905588,9390.1944927233271,580.52799381998568,0,"",null,693325.41716225934,{"$f":"IF(DT63=AB63,\"\",\"Check\")","v":""}]
[null,"Rosslyn","T-33","Rural Major Collector","Intersection Scenic Highway - Mulambin Road",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W45-YEAR)","v":1.2189944199947571},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1507332.312614267,833787.09724131413,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,201333.07263789474,34112.13081080417,39824.846097573602,35157.525526353158,21152.828318767519,13444.055587953348,16998.665367566893,34815.034755768902,9039.0486014977832,2638.577790245065,27582.603405428927,33512.398661666244,12968.957793667414,106541.77842538749,57562.228179818965,13942.007006123675,5291.1504008767515,17508.42797173798,3527.5324916246132,4923.7094008158665,3821.3864006332092,9932.8226739413785,51789.135386676498,17069.518967642958,24408.138455592609,15873.451202630256,7025.3610573594342,11292.565965148848,698.13790011568256,0,"",null,833787.0972413139]
[null,"Taroomball","T-37(part)","Urban Major Collector","Chandler Road 970 - 300",null,"Road Asset Type 1",670,"Urban Major Collector","Crown Land",4,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":0},0,1020,683400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,903796.49999999977,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W35-YEAR)","v":1.1261624192640001},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1017821.6529623356,563012.25312483194,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,135949.55742233084,23034.114692136329,26891.608668364006,23740.014359033768,14283.384296921147,9078.058478900206,11478.298141544652,23508.748486655688,6103.5906361132447,1781.6917911612475,18625.070766530116,22629.14734534634,8757.2501088731678,71942.018438123399,38868.723070472268,9414.298690362295,3572.83354309068,11822.513821162062,2381.9558046073075,3324.7201025982722,2580.3797811210466,6707.1089155108775,34970.459362962334,11526.141823886124,16481.52276754269,10718.500629272041,4743.8541217610473,7625.2715215130738,471.41553693557586,0,"",null,563012.25312483194]
[null,"Taroomball","T-37(part)","Rural Major Collector","Chandler Road 3100 - 970",null,"Road Asset Type 1",2130,"Rural Major Collector","Rural Grazing unFlooded m2",9,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":0.7},63000,680,1448400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1998791.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W51-YEAR)","v":1.1261624192640001},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,2344579.1202721652,717393.13265594677,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,173227.63108811257,29350.188393296314,34265.427222377068,30249.649409580918,18199.962343315259,11567.309191702667,14625.707017243007,29954.969235675471,7777.2268411357954,2270.240919970091,23732.161758435483,28834.17689989704,11158.533502934635,91668.892977847907,49526.728505640625,11995.748212855202,4552.5230289575393,15064.308421279016,3035.1004388111874,4236.3755963910435,3287.9332986915556,8546.2329625286784,44559.540673532334,14686.66968539498,21000.841781903786,13657.569086872618,6044.6435230929474,9716.160516594573,600.68012187634201,0,"",null,717393.13265594665]
[null,"Inverness","T-38","Rural Major Collector","St Brendans Road 645 - 0",null,"Road Asset Type 1",640,"Rural Major Collector","Rural Grazing unFlooded m2",3,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0.7},21000,680,435200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,600576,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W34-YEAR)","v":1.4859473959783542},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,923629.23860264162,282611.60698934266,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,68241.717084079326,11562.285070335996,13498.606288076347,11916.620945137811,7169.7377223941439,4556.8541018882115,5761.6868288041978,11800.533915998019,3063.7797818844465,894.34426598200116,9349.1059038323219,11359.006239334867,4395.8200062965643,36112.268122070534,19510.680678088807,4725.6344187788791,1793.4320674445539,5934.4705396873715,1195.6548973515999,1668.8881738720156,1295.2564931544,3366.7239360149442,17553.894542915041,5785.7026115438557,8273.1230255017708,5380.2962023336622,2381.2416678907543,3827.6080608623488,236.63339778782313,0,"",null,282611.60698934266]
[null,"Adelaide Park","T-39(part)","Rural Major Collector","Limestone Creek Road 2700 - 1800",null,"Road Asset Type 1",900,"Rural Major Collector","Crown Land",null,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,612000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,809369.99999999988,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W18-YEAR)","v":1.3458683383241292},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1089305.4569894003,602553.81470399094,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,145497.58726828627,24651.850113462184,28780.264189129368,25407.326632359585,15286.537099725734,9715.6300528230367,12284.443709902649,25159.818460310329,6532.2589353417852,1906.8238380825496,19933.149549084879,24218.441038820329,9372.2906209085759,76994.661140678087,41598.55709853131,10075.485137590504,3823.7613280049472,12652.834397109256,2549.2456843638533,3558.2223468934931,2761.6054035591287,7178.1636016723833,37426.509945658014,12335.647556966966,17639.055563345988,11471.283984014843,5077.0252007865174,8160.8107424665195,504.52406411176395,0,"",null,602553.81470399094]
[null,"Yeppoon","T-39(part)","Rural Major Collector","Limestone Creek Road 1800 - 0",null,"Road Asset Type 1",1880,"Rural Major Collector","Crown Land",null,{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,1278400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1690683.9999999998,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W32-YEAR)","v":1.4859473959783542},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,2512267.4872222673,1389671.1416156222,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,335561.39429764828,56854.614233820226,66375.984378016947,58596.97133265579,35255.37295479796,22407.178209724498,28331.638598686302,58026.142710186854,15065.362645599964,4397.7118645076071,45971.865107981757,55855.041965175638,21615.333749251498,177572.95038989556,95938.840518464582,23237.11275542256,8818.7488657170525,29181.25882240435,5879.3307319595169,8206.3357500422571,6369.0964030178711,16555.01394832294,86316.839315707562,28449.730139837586,40680.991280054135,26456.246597151159,11709.153995239909,18821.295134549528,1163.5849197821112,0,"",null,1389671.1416156222]
[null,"Yeppoon","T-41","CBD Collector","Arthur Street 175 - 100",null,"Road Asset Type 1",80,"CBD Collector","Crown Land",null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,102000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,140760,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W59-YEAR)","v":1.4859473959783542},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,209161.95545791314,63999.269276516257,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,15453.788590220671,2618.3559958886681,3056.8487539892571,2698.5977004221495,1623.6345705178444,1031.9297775039329,1304.772124442512,2672.3090241834966,693.81321366663872,202.53017954301077,2117.1669225057553,2572.3221589134323,995.46254052007214,8177.8621775336369,4418.3227992196935,1070.151197580529,406.13456409754463,1343.9001395909661,270.76396667698106,377.93077492410407,293.31940740378224,762.41692284364831,3975.1956250896446,1310.2106574271095,1873.5034767584802,1218.4036922926341,539.2479393868208,866.78718394369173,53.587199429537144,0,"ERROR",null,63999.269276516236]
[null,"Inverness","T-43","Rural Major Collector","Panorama Drive 1393 - 0",null,"Road Asset Type 1",1390,"Rural Major Collector","Rural Grazing unFlooded m2",6,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":0.7},42000,680,945200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1250027,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W33-YEAR)","v":1.2189944199947571},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,1571074.7594518743,1101297.2328070323,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,265928.26454410638,45056.580260581017,52602.148617238803,46437.376762750908,27939.44805643678,17757.412252725022,22452.474010036229,45985.002122804639,11939.114007609436,3485.1323899798517,36432.135858803187,44264.431571237779,17129.885288238558,140724.37214060224,76030.347337330415,18415.125139765063,6988.7496629908892,23125.787554008766,4659.297060984296,6503.4198252831893,5047.4303121600869,13119.644284455306,68405.030108433639,22546.060099286544,32239.183633391342,20966.248988972671,9279.3600639048873,14915.644161269556,922.12669164463136,0,"",null,1101297.2328070323]
[null,"Yeppoon","T-65","CBD Collector","Intersection Queen-Anzac",null,"Road Asset Type 2",1,"Signalised Intersection 4 leg","Crown Land",null,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,1105000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1461362.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W64-YEAR)","v":1.2189944199947571},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1781392.7330895881,985384.7512851893,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,237939.08584478468,40314.336412768556,47065.727206223339,41549.802894780994,24998.797103997975,15888.429331217591,20089.3317980336,41145.041074999608,10682.511983588289,3118.3192066532583,32597.622206415999,39605.562054696464,15326.95011978876,125913.01086636701,68028.087848876952,16476.917370873431,6253.1777464907054,20691.778512053974,4168.9020355563607,5818.9292918732963,4516.1839280210652,11738.790432839809,61205.341820617672,20173.067870850766,28845.981811154896,18759.533239472119,8302.6994314247859,13345.759776994089,825.07206377307932,0,"",null,985384.75128518918]
[null,"Tarmooball","T-70(part)","Urban Major Collector","Coucom Road 5200 - 0",null,"Road Asset Type 1",5200,"Urban Major Collector","Rural Grazing unFlooded m2",20.8,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":0.7},145600,1020,5304000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.25,0.15,7624499.9999999991,2036,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W22-YEAR)","v":1.4859473959783542},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,11568478.153431026,2632640.9554278748,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,635699.08249042358,107707.34273361492,125744.95482956628,111008.12413434415,66788.994863762928,42448.931465836096,53672.433625244885,109926.72669790096,28540.342762726796,8331.1770806536097,87090.687326192026,105813.71854186238,40948.834000657167,336400.32362556324,181749.84944390081,44021.188102603395,16706.542105010805,55281.983489624668,11138.006980174861,15546.365569940614,12065.835964730026,31362.389584750912,163521.59839876185,53896.150315053252,77067.47340724284,50119.626315032423,22182.225303637246,35655.710852428238,2204.3354166333706,0,"",null,2632640.9554278743]
[null,"Taroomball","T-70(part)","Rural Major Collector","Coucum Road 7500 - 5200",null,"Road Asset Type 1",2300,"Rural Major Collector","Rural Grazing unFlooded m2",10,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":0.7},70000,680,1564000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.25,0.15,2248250,2036,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W52-YEAR)","v":1.2189944199947571},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,2855446.6243657437,649814.57626853022,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,156909.55846870141,26585.395602522683,31037.618089170795,27400.127236491851,16485.522762728353,10477.666677885833,13247.962902643838,27133.20598561205,7044.6107361061368,2056.3838351451691,21496.58804218013,26117.992480483383,10107.397729251963,83033.667505113248,44861.302168742775,10865.746669614242,4123.6745772328604,13645.247979041593,2749.1934558626317,3837.3082871472457,2978.2094168903991,7741.1763487023718,40362.024284080282,13303.182876978848,19022.558876842533,12371.023731698584,5475.2370643847971,8800.8965261114408,544.09595116266917,0,"",null,649814.57626852975]
[null,"Emu Park","T-71","Rural Arterial","Henry St and Short St extended",null,"Road Asset Type 1",1700,"Rural Arterial","Rural Grazing Flooded m2",1,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":0.1},1000,680,1156000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1595279.9999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W79-YEAR)","v":1.1261624192640001},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1798030.3315994521,550160.41090001992,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,132846.24616608821,22508.316530251697,26277.755755112092,23198.102673695324,13957.338459727463,8870.8342584131697,11216.283814315122,22972.115891580892,5964.2643897930338,1741.0212344084266,18199.917549013317,22112.593345410693,8557.3489591241196,70299.8028998831,37981.469385300938,9199.3991375474743,3491.2767159764098,11552.642106138223,2327.5830622426743,3248.8269440336039,2521.4776282051848,6554.0061986723795,34172.191077027986,11263.035372189508,16105.30017370486,10473.830147929231,4635.566487927118,7451.209969616245,460.65456669133192,0,"",null,550160.41090002004,{"$f":"IF(DT75=AB75,\"\",\"Check\")","v":""}]
[null,"Rosslyn","T-78(part)","Rural Major Collector","Mulambin Road 1270 - 1965",null,"Road Asset Type 1",700,"Rural Major Collector","Crown Land",null,{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,476000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,656880,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W40-YEAR)","v":1.4859473959783542},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,976089.12547026132,298663.25662374252,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,72117.68008769647,12218.994647480451,14265.294185283199,12593.455935303366,7576.9613290832731,4815.6722950183539,6088.9365807317226,12470.775446189651,3237.7949971109806,945.14083786738365,9880.1123050268579,12004.17007492935,4645.4918557603369,38163.356828490301,20618.839729691903,4994.0389220424686,1895.2946324552081,6271.5339847578407,1263.5651778259116,1763.6769496458189,1368.8239012176502,3557.9456399370251,18550.912917085006,6114.3164013265105,8743.0162248729066,5685.8838973656248,2516.4903838051637,4045.0068584038945,250.07359733783997,0,"",null,298663.25662374258]
[null,"Rosslyn","T-78(part)","Rural Major Collector","Mulambin Road 6000 - 1270",null,"Road Asset Type 1",4730,"Rural Major Collector","Crown Land",null,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,3216400,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,4438632,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W56-YEAR)","v":1.1261624192640001},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,4998620.5513426075,1529475.3865545809,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,369319.6741924918,62574.324585590301,73053.56736881024,64491.96698130088,38802.147906357124,24661.39400007419,31181.869292523625,63863.711632346829,16580.974207448358,4840.1322100591469,50596.744834839286,61474.192952866732,23789.888090506967,195437.21446461801,105590.51763641182,25574.821948661214,9705.9361214331857,32116.963345484233,6470.8054838727039,9031.9127796669927,7009.842754368412,18220.487998757952,95000.520069141334,31311.841125529525,44773.5964288264,29117.808364299563,12887.122929152831,20714.762499785207,1280.6443493557676,0,"",null,1529475.3865545809]
[null,"Yeppoon","T-79","CBD Collector","Intersection James - Arthur St",null,"Road Asset Type 2",1,"Roundabout","Crown Land",null,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,1236537.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W82-YEAR)","v":1.1261624192640001},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,1392542.0625106585,770290.39606631256,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,186000.63826438304,31514.336021579562,36792.001909453247,32480.119147931782,19541.943689817497,12420.229262176901,15704.139248381991,32163.710616071225,8350.6837061250881,2437.6380227330505,25482.061994008869,30960.276218757441,11981.312338010555,98428.134679024588,53178.601215820279,12880.259402236974,4888.2050962683443,16175.081098604815,3258.8947575473121,4548.746409027488,3530.3703473049154,9176.3927948531928,47845.155844848974,15769.597022729775,22549.3470700211,14664.615288805035,6490.3476790263094,10432.585415005453,644.97150575762885,0,"",null,770290.39606631256,{"$f":"IF(DT78=AB78,\"\",\"Check\")","v":""}]
[null,"Pacific Heights","T-93","Rural Major Collector","Pacific Heights West Road 200  - 0",null,"Road Asset Type 1",200,"Rural Major Collector","Rural Grazing unFlooded m2",1,{"$f":"IF(J79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":0.7},7000,680,136000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P79,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,179860,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W44-YEAR)","v":1.4859473959783542},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,275145.63557551475,192872.50670615121,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,46572.577737172352,7890.8539126310798,9212.3252104039693,8132.6757157657257,4893.0944545244993,3109.8930531842238,3932.1491193006345,8053.4503911416532,2090.9222123702871,610.35858461654118,6380.4367780316106,7752.123242248661,2999.9929326166698,24645.356040918141,13315.355055704293,3225.0796980221658,1223.954465777729,4050.0679400845424,815.99251943104116,1138.9576278764978,883.96711417280414,2297.6709691590595,11979.917169768354,3948.5390484576587,5646.1162130438497,3671.8633973331871,1625.1138955398444,2612.2082148417599,161.49399201233925,0,"",null,192872.50670615124]
[null,"Hidden Valley","T-95","Rail Trail","Rail Trail Stage 2 4416 - 5600 - 4416",null,"Road Asset Type 1",1140,"Rail Trail","Crown Land",null,{"$f":"IF(J80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":0},0,153,174420,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P80,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,240699.59999999998,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W25-YEAR)","v":1.1261624192640001},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,271066.84385187709,82940.895697938671,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,20027.589097330681,3393.3011112481836,3961.5729450528165,3497.2916555398888,2104.17567399167,1337.3462074036001,1690.9406920787119,3463.2224172720844,899.15853788805566,262.47228580976127,2743.7769662021724,3333.6428102347386,1290.0858975084643,10598.233723081292,5725.9974151669403,1386.879879456998,526.33670510520335,1741.6492807857726,350.90097391402713,489.78554502845316,380.13206479820241,988.0666324907852,5151.7195344048087,1697.9888475049304,2427.9973539099301,1579.0101153156102,698.84715250057093,1123.3269727684788,69.447204145825438,0,"",null,82940.895697938671]
[null,"Taranganba","T-96","Urban Major Collector","Frangipani Drive, new, 640 - 0",null,"Road Asset Type 1",640,"Urban Major Collector","Residential Zoned, unDeveloped m2",3,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":72},{"$f":"IF(L81=\"\",0,L81*10000*K81)","v":2160000},{"$f":"IF(G81=RoadTYPE1,VLOOKUP(I81,Roadunitrates1,2,FALSE),IF(G81=ROADTYPE2,VLOOKUP(I81,Roadunitrates2,2,FALSE),0))","v":1020},{"$f":"(N81*H81)","v":652800},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},"Flat",{"$f":"IF(R81=\"\",1,VLOOKUP(R81,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W81=\"\",\"\",IF(W81<=YEAR+5,0.075,IF(AND(W81>YEAR+5,W81<=YEAR+10),0.15,IF(AND(W81>YEAR+10,W81<=YEAR+20),0.2,IF(W81>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(O81=\"\",\"\",O81*S81*(1+T81)*(1+U81)*Q81),\"\")","v":900863.99999999988},2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W26-YEAR)","v":1.1261624192640001},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,{"$f":"IFERROR((V81*X81*(1-Z81))+((1+Landind)^(W81-YEAR)*M81),0)","v":3921594.7924479628},{"$f":"IFERROR((AA81*Y81),0)","v":1613362.5015949369},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AC81=\"y\",BH$16,IF(AND(AC81>0,AC81<=1),AC81*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD81=\"y\",BI$16,IF(AND(AD81>0,AD81<=1),AD81*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE81=\"y\",BJ$16,IF(AND(AE81>0,AE81<=1),AE81*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF81=\"y\",BK$16,IF(AND(AF81>0,AF81<=1),AF81*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG81=\"y\",BL$16,IF(AND(AG81>0,AG81<=1),AG81*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH81=\"y\",BM$16,IF(AND(AH81>0,AH81<=1),AH81*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI81=\"y\",BN$16,IF(AND(AI81>0,AI81<=1),AI81*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ81=\"y\",BO$16,IF(AND(AJ81>0,AJ81<=1),AJ81*BO$16,\"\"))","v":947.5},{"$f":"IF(AK81=\"y\",BP$16,IF(AND(AK81>0,AK81<=1),AK81*BP$16,\"\"))","v":246},{"$f":"IF(AL81=\"y\",BQ$16,IF(AND(AL81>0,AL81<=1),AL81*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM81=\"y\",BR$16,IF(AND(AM81>0,AM81<=1),AM81*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN81=\"y\",BS$16,IF(AND(AN81>0,AN81<=1),AN81*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO81=\"y\",BT$16,IF(AND(AO81>0,AO81<=1),AO81*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP81=\"y\",BU$16,IF(AND(AP81>0,AP81<=1),AP81*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ81=\"y\",BV$16,IF(AND(AQ81>0,AQ81<=1),AQ81*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR81=\"y\",BW$16,IF(AND(AR81>0,AR81<=1),AR81*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS81=\"y\",BX$16,IF(AND(AS81>0,AS81<=1),AS81*BX$16,\"\"))","v":144},{"$f":"IF(AT81=\"y\",BY$16,IF(AND(AT81>0,AT81<=1),AT81*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU81=\"y\",BZ$16,IF(AND(AU81>0,AU81<=1),AU81*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV81=\"y\",CA$16,IF(AND(AV81>0,AV81<=1),AV81*CA$16,\"\"))","v":134},{"$f":"IF(AW81=\"y\",CB$16,IF(AND(AW81>0,AW81<=1),AW81*CB$16,\"\"))","v":104},{"$f":"IF(AX81=\"y\",CC$16,IF(AND(AX81>0,AX81<=1),AX81*CC$16,\"\"))","v":270.32428804339997},{"$f":"IF(AY81=\"y\",CD$16,IF(AND(AY81>0,AY81<=1),AY81*CD$16,\"\"))","v":1409.4544533161775},{"$f":"IF(AZ81=\"y\",CE$16,IF(AND(AZ81>0,AZ81<=1),AZ81*CE$16,\"\"))","v":464.55128754859999},{"$f":"IF(BA81=\"y\",CF$16,IF(AND(BA81>0,BA81<=1),BA81*CF$16,\"\"))","v":664.27367799315107},{"$f":"IF(BB81=\"y\",CG$16,IF(AND(BB81>0,BB81<=1),BB81*CG$16,\"\"))","v":432},{"$f":"IF(BC81=\"y\",CH$16,IF(AND(BC81>0,BC81<=1),BC81*CH$16,\"\"))","v":191.19698281344},{"$f":"IF(BD81=\"y\",CI$16,IF(AND(BD81>0,BD81<=1),BD81*CI$16,\"\"))","v":307.33004654564002},{"$f":"IF(BE81=\"y\",CJ$16,IF(AND(BE81>0,BE81<=1),BE81*CJ$16,\"\"))","v":19},{"$f":"IF(BF81=\"y\",CK$16,IF(AND(BF81>0,BF81<=1),BF81*CK$16,\"\"))","v":0},{"$f":"SUM(BH81:CK81)","v":22691.727300523195},null,{"$f":"IF(BH81=\"\",\"\",(BH81/$CL81)*$AB81)","v":389575.74517474079},{"$f":"IF(BI81=\"\",\"\",(BI81/$CL81)*$AB81)","v":66006.337687094812},{"$f":"IF(BJ81=\"\",\"\",(BJ81/$CL81)*$AB81)","v":77060.335352034075},{"$f":"IF(BK81=\"\",\"\",(BK81/$CL81)*$AB81)","v":68029.156988343966},{"$f":"IF(BL81=\"\",\"\",(BL81/$CL81)*$AB81)","v":40930.328767486222},{"$f":"IF(BM81=\"\",\"\",(BM81/$CL81)*$AB81)","v":26013.997130354081},{"$f":"IF(BN81=\"\",\"\",(BN81/$CL81)*$AB81)","v":32892.100839569139},{"$f":"IF(BO81=\"\",\"\",(BO81/$CL81)*$AB81)","v":67366.443727091537},{"$f":"IF(BP81=\"\",\"\",(BP81/$CL81)*$AB81)","v":17490.390666875483},{"$f":"IF(BQ81=\"\",\"\",(BQ81/$CL81)*$AB81)","v":5105.5988733902959},{"$f":"IF(BR81=\"\",\"\",(BR81/$CL81)*$AB81)","v":53371.823788014874},{"$f":"IF(BS81=\"\",\"\",(BS81/$CL81)*$AB81)","v":64845.867150165846},{"$f":"IF(BT81=\"\",\"\",(BT81/$CL81)*$AB81)","v":25094.691748407698},{"$f":"IF(BU81=\"\",\"\",(BU81/$CL81)*$AB81)","v":206156.3566208655},{"$f":"IF(BV81=\"\",\"\",(BV81/$CL81)*$AB81)","v":111381.83927388515},{"$f":"IF(BW81=\"\",\"\",(BW81/$CL81)*$AB81)","v":26977.52384880546},{"$f":"IF(BX81=\"\",\"\",(BX81/$CL81)*$AB81)","v":10238.277463536868},{"$f":"IF(BY81=\"\",\"\",(BY81/$CL81)*$AB81)","v":33878.481982916317},{"$f":"IF(BZ81=\"\",\"\",(BZ81/$CL81)*$AB81)","v":6825.7096613450785},{"$f":"IF(CA81=\"\",\"\",(CA81/$CL81)*$AB81)","v":9527.2859730134751},{"$f":"IF(CB81=\"\",\"\",(CB81/$CL81)*$AB81)","v":7394.3115014432933},{"$f":"IF(CC81=\"\",\"\",(CC81/$CL81)*$AB81)","v":19219.826848065215},{"$f":"IF(CD81=\"\",\"\",(CD81/$CL81)*$AB81)","v":100211.0122588104},{"$f":"IF(CE81=\"\",\"\",(CE81/$CL81)*$AB81)","v":33029.201235874076},{"$f":"IF(CF81=\"\",\"\",(CF81/$CL81)*$AB81)","v":47229.293243180728},{"$f":"IF(CG81=\"\",\"\",(CG81/$CL81)*$AB81)","v":30714.832390610605},{"$f":"IF(CH81=\"\",\"\",(CH81/$CL81)*$AB81)","v":13593.942779410339},{"$f":"IF(CI81=\"\",\"\",(CI81/$CL81)*$AB81)","v":21850.904787610853},{"$f":"IF(CJ81=\"\",\"\",(CJ81/$CL81)*$AB81)","v":1350.883831994448},{"$f":"IF(CK81=\"\",\"\",(CK81/$CL81)*$AB81)","v":0},{"$f":"IF(SUM(CN81:DQ81)=AB81,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN81:DQ81)","v":1613362.5015949365}]
[null,"Hidden Valley","T-97","Urban Major Collector","Hoskin Drive 100 - 0",null,"Road Asset Type 1",100,"Urban Major Collector","Crown Land",null,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":0},0,1020,102000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,134894.99999999997,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W23-YEAR)","v":1.2189944199947571},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,164436.25228519272,115267.073400137,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,27833.33315952088,4715.8387303108393,5505.5942619721282,4860.3595436071691,2924.2772195768375,1858.5763048857061,2349.9840847988266,4813.0118346747304,1249.6051834617242,364.77074402618734,3813.162834756934,4632.9286326566225,1792.8963099476814,14728.890665941766,7957.7023950495613,1927.4157038855799,731.47620495320439,2420.4563237025523,487.66447451486778,680.67924627589855,528.28837024398092,1373.1651689212717,7159.5999622646586,2359.7792557095468,3374.3082571440073,2194.4286148596134,971.22252351998713,1561.1431674673363,96.514221486881141,0,"",null,115267.07340013701]
[null,"Inverness","T-98","Rural Major Collector","Intersection St Brendans Road - Condon Drive",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W31-YEAR)","v":1.4859473959783542},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554]
[null,"Yeppoon","T-99","Urban Major Collector","Intersection Adelaide Park - Condon",null,"Road Asset Type 2",1,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,935000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P84,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,1290300,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W29-YEAR)","v":1.4859473959783542},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1917317.9250308704,586659.96836806566,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,141659.72874368948,24001.596628979456,28021.113578234854,24737.145587203038,14883.316896413573,9459.3562937860515,11960.411140723027,24496.166055015387,6359.954458610855,1856.526645810932,19407.363456302759,23579.619790039796,9125.0732881006606,74963.73662739167,40501.292326180526,9809.7193111548495,3722.9001708941587,12319.084612917188,2482.0030278723261,3464.3654368042871,2688.7612345346702,6988.8217927334426,36439.293229988405,12010.264359748504,17173.781870286068,11168.700512682477,4943.1061110458568,7945.549186150507,491.21599477075711,0,"",null,586659.96836806554]
[null,"Yeppoon","T-109","State","Intersection Yeppoon Rd - Neils Rd - Coucom Rd","Terminal Value","Road Asset Type 2",-0.8,"Intersection 4 leg","Crown Land",null,{"$f":"IF(J85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,-884000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P85,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-1219920,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W85-YEAR)","v":1.4859473959783542},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-1812736.947301914,-554660.33372980764,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-133932.83444857917,-22692.418631035125,-26492.689201240231,-23387.846736991967,-14071.499611154653,-8943.3914050340863,-11308.025078501772,-23160.011542923639,-6013.0478517775364,-1755.261556039427,-18348.779995049885,-22293.458710583083,-8627.3420178406268,-70874.80553862486,-38292.130926570688,-9274.6437123645865,-3519.8328888453871,-11647.134543121707,-2346.6210445338361,-3275.4000493422359,-2542.1015308327796,-6607.6133313116197,-34451.695417443589,-11355.159031034951,-16237.030131906829,-10559.498666536163,-4673.4821413524478,-7512.1555941786628,-464.4223950559886,0,"",null,-554660.33372980787,{"$f":"IF(DT85=AB85,\"\",\"Check\")","v":""}]
[null,"Tarmooball","T-110","Rural Arterial","Intersection Tanby Road - Barlows Road","Terminal Value","Road Asset Type 2",-0.8,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,-748000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P86,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-1032239.9999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W86-YEAR)","v":1.4859473959783542},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-1533854.3400246962,-469327.97469445254,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-113327.78299495159,-19201.277303183564,-22416.890862587883,-19789.716469762432,-11906.653517130859,-7567.4850350288416,-9568.3289125784213,-19596.93284401231,-5087.963566888684,-1485.2213166487456,-15525.890765042206,-18863.695832031837,-7300.0586304805292,-59970.989301913338,-32401.033860944422,-7847.7754489238796,-2978.3201367153274,-9855.2676903337506,-1985.602422297861,-2771.4923494434297,-2151.0089876277361,-5591.0574341867541,-29151.434583990726,-9608.2114877988024,-13739.025496228855,-8934.9604101459827,-3954.484888836686,-6356.4393489204058,-392.9727958166057,0,"ERROR",null,-469327.97469445248,"Check"]
[null,"Emu Park","T-111","Rural Arterial","Intersection Scenic Hwy - Short St - Ritamada Rd","Terminal Value","Road Asset Type 2",-0.8,"Intersection 4 leg","Crown Land",null,{"$f":"IF(J87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":0},0,1105000,-884000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P87,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-1219920,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W87-YEAR)","v":1.4859473959783542},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-1812736.947301914,-554660.33372980764,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-133932.83444857917,-22692.418631035125,-26492.689201240231,-23387.846736991967,-14071.499611154653,-8943.3914050340863,-11308.025078501772,-23160.011542923639,-6013.0478517775364,-1755.261556039427,-18348.779995049885,-22293.458710583083,-8627.3420178406268,-70874.80553862486,-38292.130926570688,-9274.6437123645865,-3519.8328888453871,-11647.134543121707,-2346.6210445338361,-3275.4000493422359,-2542.1015308327796,-6607.6133313116197,-34451.695417443589,-11355.159031034951,-16237.030131906829,-10559.498666536163,-4673.4821413524478,-7512.1555941786628,-464.4223950559886,0,"",null,-554660.33372980787,""]
[null,"Emu Park","T-112","Rural Arterial","Intersection Emu Park Road - Henry St","Terminal Value","Road Asset Type 2",-0.8,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,-748000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P88,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-1032239.9999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W88-YEAR)","v":1.4859473959783542},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-1533854.3400246962,-469327.97469445254,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-113327.78299495159,-19201.277303183564,-22416.890862587883,-19789.716469762432,-11906.653517130859,-7567.4850350288416,-9568.3289125784213,-19596.93284401231,-5087.963566888684,-1485.2213166487456,-15525.890765042206,-18863.695832031837,-7300.0586304805292,-59970.989301913338,-32401.033860944422,-7847.7754489238796,-2978.3201367153274,-9855.2676903337506,-1985.602422297861,-2771.4923494434297,-2151.0089876277361,-5591.0574341867541,-29151.434583990726,-9608.2114877988024,-13739.025496228855,-8934.9604101459827,-3954.484888836686,-6356.4393489204058,-392.9727958166057,0,"ERROR",null,-469327.97469445248,"Check"]
[null,"Glenlee","T-133","Rural Major Collector","McLaughlin Road - Ramsay Cr bridge (LSC 50%)","Terminal Value","Road Asset Type 2",-490,"Bridge Major - $6000/m2","Crown Land",null,{"$f":"IF(J89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":0},0,6000,-2940000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P89,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-4057199.9999999995,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W89-YEAR)","v":1.3458683383241292},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-5460457.0222486565,-2246457.6447908552,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-542448.09217254038,-91907.70316976741,-107299.36966465268,-94724.291431134217,-56991.686538285314,-36222.078216940929,-45799.199690853704,-93801.524681210969,-24353.746777390923,-7109.0728890901364,-74315.314411044135,-90291.855580238451,-34942.030737760506,-287053.60568089364,-155088.88057106113,-37563.699805694574,-14255.851772131271,-47172.643946536642,-9504.1676217792992,-13265.862065733269,-10295.892946539252,-26761.826255233529,-139534.54004198432,-45990.099276705369,-65762.410344436255,-42767.555316393817,-18928.30448796619,-30425.358254700339,-1880.9804421562096,0,"ERROR",null,-2246457.6447908538,"Check"]
[null,"Yeppoon","T-99","Urban Major Collector","Intersection Adelaide Park - Condon","Terminal Value","Road Asset Type 2",-0.7,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,-654500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P90,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-903209.99999999988,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W90-YEAR)","v":1.3458683383241292},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-1215601.7418577366,-500104.26139986893,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-120759.27766222028,-20460.405348507746,-23886.883484869108,-21087.431544788211,-12687.434979356372,-8063.7245554380406,-10195.774216892431,-20882.006089745773,-5421.607913538217,-1582.6150360236375,-16544.004517696729,-20100.686897029271,-7778.7616047157317,-63903.600312294177,-34525.738889033848,-8362.39507579153,-3173.6241445101759,-10501.529069050419,-2115.8087443722961,-2953.2335789191916,-2292.0618821462381,-5957.692273486512,-31063.046414108412,-10238.272100885599,-14639.965160011403,-9520.8724335305287,-4213.8011181543779,-6773.2642781297172,-418.74207462287046,0,"",null,-500104.26139986888,""]
[null,"Yeppoon","T-12(part)","Urban Sub-Arterial","Condon Drive 2100 - 1700","Terminal Value","Road Asset Type 1",{"$f":"-0.7*400","v":-280},"Urban Sub-Arterial 2 lane","Crown Land",null,{"$f":"IF(J91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,-357000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P91,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-492659.99999999994,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W91-YEAR)","v":1.3458683383241292},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-663055.49555876537,-272784.14258174668,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-65868.696906665602,-11160.221099186043,-13029.209173564966,-11502.235388066298,-6920.4190796489302,-4398.395212057113,-5561.3313910322349,-11390.185139861331,-2957.2406801117545,-863.24456510380219,-9024.0024641982145,-10964.011034743238,-4242.96087529949,-34856.509261251369,-18832.221212200278,-4561.3064049771974,-1731.0677151873685,-5728.1067649365914,-1154.0774969303434,-1610.8546794104682,-1250.2155720797662,-3249.6503309926425,-16943.479862240951,-5584.5120550285083,-7985.4355418244013,-5193.2031455621063,-2298.4369735387513,-3694.5077880707549,-228.40476797611115,0,"",null,-272784.14258174668,""]
[null,"Yeppoon","T-12(part)","Urban Sub-Arterial","Condon Drive 550 - 0","Terminal Value","Road Asset Type 1",{"$f":"-0.7*550","v":-385},"Urban Sub-Arterial 2 lane","Crown Land",null,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":0},0,1275,-490875,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P92,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,-677407.5,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W92-YEAR)","v":1.3458683383241292},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-911701.30639330251,-375078.19604990172,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-90569.458246665221,-15345.304011380809,-17915.162613651832,-15815.57365859116,-9515.5762345172807,-6047.79341657853,-7646.8306626693238,-15661.504567309332,-4066.2059351536627,-1186.9612770177282,-12408.003388272547,-15075.515172771955,-5834.0712035367987,-47927.700234220632,-25894.304166775386,-6271.7963068436475,-2380.2181083826317,-7876.1468017878142,-1586.8565582792221,-2214.9251841893938,-1719.0464116096784,-4468.2692051148842,-23297.28481058131,-7678.7040756642,-10979.973870008553,-7140.6543251478961,-3160.3508386157832,-5079.9482085972886,-314.05655596715286,0,"",null,-375078.19604990172,""]
[null,"Rosslyn","T-136",null,"Rosslyn Mudflat Gravel Shared Pathway",null,"Road Asset Type 1",1350,"Rail Trail","Rural Grazing Flooded m2",null,{"$f":"IF(J93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":0.1},0,153,30000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P93,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,39675,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W93-YEAR)","v":1.4859473959783542},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,58954.962935441203,18039.009722547475,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,4355.8472742043559,738.0170086450903,861.61178114893278,760.63415575624322,457.64209708223552,290.86255983566735,367.76665272276688,753.22435730662289,195.5600969893712,57.085712371191768,596.75048060823985,725.04178498785473,280.58380431325565,2305.0346823930595,1245.3605929173157,301.63575422000207,114.47420311572949,378.79538248274775,76.318274921207902,106.52460567713717,82.675813361360184,214.89692678191068,1120.4595511894831,369.29957255911177,528.07083290986577,343.42260934718848,151.99390448403037,244.31501508216803,15.104235133325419,0,"",null,18039.009722547471,""]
[null,"Tarmooball","T-28","Urban Sub-Arterial","Bridge Taranganba Road - Ross Creek Stg 2","Terminal Value","Road Asset Type 2",-0.8,"culvert major","Crown Land",null,{"$f":"IF(J94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":0},0,3200000,{"$f":"(N94*H94)","v":-2560000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P94,Histindex,3,FALSE))),1)","v":1},"Flat",1,{"$f":"IF(W94=\"\",\"\",IF(W94<=YEAR+5,0.075,IF(AND(W94>YEAR+5,W94<=YEAR+10),0.15,IF(AND(W94>YEAR+10,W94<=YEAR+20),0.2,IF(W94>YEAR+20,0.25,\"\")))))","v":0.2},0.15,-3532799.9999999995,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W94-YEAR)","v":1.4859473959783542},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-5249554.9605123289,-1606256.1700772706,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-387859.79206828348,-65715.601465441068,-76720.909904044092,-67729.51091255591,-40750.044122800799,-25899.41402362812,-32747.221946792455,-67069.716685389707,-17413.351244966616,-5083.1103885304665,-53136.738447203272,-64560.242419788097,-24984.157879719456,-205248.30563221674,-110891.23888237662,-26858.696723589746,-10193.181216565825,-33729.258405420318,-6795.6446538536411,-9485.3214098598655,-7361.7419897419841,-19135.169828232738,-99769.615688524398,-32883.718460915683,-47021.263730408908,-30579.543649697476,-13534.065929708442,-21754.658734273045,-1344.9336327413241,0,"",null,-1606256.1700772704,""]
[null,"Inverness","T-102","Rural Major Collector","Intersection Limestone Creek Road - St Brendans Road","Terminal Value","Road Asset Type 2",-0.8,"Intersection 3 leg","Crown Land",null,{"$f":"IF(J95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":0},0,935000,{"$f":"(N95*H95)","v":-748000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P95,Histindex,3,FALSE))),1)","v":1},"Flat",1,{"$f":"IF(W95=\"\",\"\",IF(W95<=YEAR+5,0.075,IF(AND(W95>YEAR+5,W95<=YEAR+10),0.15,IF(AND(W95>YEAR+10,W95<=YEAR+20),0.2,IF(W95>YEAR+20,0.25,\"\")))))","v":0.2},0.15,-1032239.9999999999,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W95-YEAR)","v":1.4859473959783542},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-1533854.3400246962,-469327.97469445254,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-113327.78299495159,-19201.277303183564,-22416.890862587883,-19789.716469762432,-11906.653517130859,-7567.4850350288416,-9568.3289125784213,-19596.93284401231,-5087.963566888684,-1485.2213166487456,-15525.890765042206,-18863.695832031837,-7300.0586304805292,-59970.989301913338,-32401.033860944422,-7847.7754489238796,-2978.3201367153274,-9855.2676903337506,-1985.602422297861,-2771.4923494434297,-2151.0089876277361,-5591.0574341867541,-29151.434583990726,-9608.2114877988024,-13739.025496228855,-8934.9604101459827,-3954.484888836686,-6356.4393489204058,-392.9727958166057,0,"ERROR",null,-469327.97469445248,"Check"]
[null,"Taroomball","T-137","Urban Major Collector","Carige Boulevard, New",null,"Road Asset Type 1",500,"Urban Major Collector","Rural Grazing unFlooded m2",2,{"$f":"IF(J96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":0.7},14000,1020,{"$f":"(N96*H96)","v":510000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P96,Histindex,3,FALSE))),1)","v":1},"Flat",1,{"$f":"IF(W96=\"\",\"\",IF(W96<=YEAR+5,0.075,IF(AND(W96>YEAR+5,W96<=YEAR+10),0.15,IF(AND(W96>YEAR+10,W96<=YEAR+20),0.2,IF(W96>YEAR+20,0.25,\"\")))))","v":0.2},0.15,703800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W96-YEAR)","v":1.4859473959783542},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1066613.0408332627,326361.71843338571,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,78805.97790608411,13352.201860250683,15588.278172872186,13761.391228779619,8279.6596669345599,5262.2846994339525,6653.633354112214,13627.333173905328,3538.0727818266078,1032.7945643362684,10796.408191067288,13117.454146547754,5076.3214804298659,41702.681664063974,22531.06070815499,5457.1933050817261,2071.0669942399654,6853.1651051321078,1380.7500375158925,1927.242897417746,1495.7706069510862,3887.9146576951607,20271.351376025483,6681.3669359276737,9553.8561780139044,6213.2009827198972,2749.8733368276498,4420.1466370757462,273.26578396221771,0,"",null,null,"Check"]
[null,"Barmaryee","T-108","Arterial","Intersection Neils Rd - Barmaryee Rd",null,"Road Asset Type 2",1,"Intersection 4 leg","Crown Land",null,{"$f":"IF(J97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L97=\"\",0,L97*10000*K97)","v":0},{"$f":"IF(G97=RoadTYPE1,VLOOKUP(I97,Roadunitrates1,2,FALSE),IF(G97=ROADTYPE2,VLOOKUP(I97,Roadunitrates2,2,FALSE),0))","v":1105000},{"$f":"(N97*H97)","v":1105000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P97,Histindex,3,FALSE))),1)","v":1},"Flat",{"$f":"IF(R97=\"\",1,VLOOKUP(R97,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W97=\"\",\"\",IF(W97<=YEAR+5,0.075,IF(AND(W97>YEAR+5,W97<=YEAR+10),0.15,IF(AND(W97>YEAR+10,W97<=YEAR+20),0.2,IF(W97>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(O97=\"\",\"\",O97*S97*(1+T97)*(1+U97)*Q97),\"\")","v":1524899.9999999998},2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W97-YEAR)","v":1.3458683383241292},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,{"$f":"IFERROR((V97*X97*(1-Z97))+((1+Landind)^(W97-YEAR)*M97),0)","v":2052314.6291104644},{"$f":"IFERROR((AA97*Y97),0)","v":844331.86989588267},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AC97=\"y\",BH$16,IF(AND(AC97>0,AC97<=1),AC97*BH$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,{"$f":"IF(AJ97=\"y\",BO$16,IF(AND(AJ97>0,AJ97<=1),AJ97*BO$16,\"\"))","v":947.5},246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,{"$f":"IF(AS97=\"y\",BX$16,IF(AND(AS97>0,AS97<=1),AS97*BX$16,\"\"))","v":144},476.49630740273426,96.002691344735496,134,{"$f":"IF(AW97=\"y\",CB$16,IF(AND(AW97>0,AW97<=1),AW97*CB$16,\"\"))","v":104},270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,{"$f":"IF(BD97=\"y\",CI$16,IF(AND(BD97>0,BD97<=1),BD97*CI$16,\"\"))","v":307.33004654564002},19,0,{"$f":"SUM(BH97:CK97)","v":22691.727300523195},null,{"$f":"IF(BH97=\"\",\"\",(BH97/$CL97)*$AB97)","v":203879.29994920309},34543.541497480612,40328.504584843948,35602.157153538545,21420.34477034193,13614.080418272017,17213.644781766445,35255.334956713647,9153.3640098697178,2671.9474634165308,27931.436198708765,33936.224631348123,13132.974137831756,107889.19533244472,{"$f":"IF(BV97=\"\",\"\",(BV97/$CL97)*$AB97)","v":58290.20851395325},14118.329348738947,{"$f":"IF(BX97=\"\",\"\",(BX97/$CL97)*$AB97)","v":5358.0667374847126},17729.854272422785,3572.1446333558251,4985.9787696038302,3869.7148659611812,10058.441500691513,{"$f":"IF(CD97=\"\",\"\",(CD97/$CL97)*$AB97)","v":52444.104335507713},17285.394456040623,{"$f":"IF(CF97=\"\",\"\",(CF97/$CL97)*$AB97)","v":24716.824296123152},16074.20021245414,7114.2096800008976,11435.381248790432,706.96713897367738,{"$f":"IF(CK97=\"\",\"\",(CK97/$CL97)*$AB97)","v":0},{"$f":"IF(SUM(CN97:DQ97)=AB97,\"\",\"ERROR\")","v":""},null,null,{"$f":"IF(DT97=AB97,\"\",\"Check\")","v":"Check"}]
[null,"Yeppoon","T-118","Urban Major Collector","Arthur Street to Yeppoon Rd Ch1050 - 650",null,"Road Asset Type 1",400,"Urban Major Collector","Crown Land",null,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":0},0,1020,408000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P98,Histindex,3,FALSE))),1)","v":1},"Rolling",1.25,0.2,0.15,703800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W98-YEAR)","v":1.4859473959783542},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,1045809.7772895657,319996.34638258128,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BH98=\"\",\"\",(BH98/$CL98)*$AB98)","v":77268.942951103352},13091.779979443341,15284.243769946284,13492.988502110748,8118.1728525892213,5159.6488875196646,6523.86062221256,13361.545120917483,3469.0660683331935,1012.6508977150539,10585.834612528777,12861.610794567161,4977.3127026003613,40889.310887668187,22091.613996098469,5350.7559879026448,2030.6728204877231,6719.5006979548298,1353.8198333849052,1889.6538746205204,1466.5970370189111,3812.0846142182413,19875.978125448222,6551.0532871355472,9367.5173837924012,6092.0184614631698,2696.2396969341039,4333.9359197184585,267.93599714768573,0,"",null,null,"Check"]
[null,"Rosslyn","T-135","Rural Major Collector","Vin  E Drive, New, 500m",null,"Road Asset Type 1",500,"Rural Major Collector","Crown Land",null,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":0},0,680,340000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P99,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.2,0.15,469199.99999999994,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W99-YEAR)","v":1.4859473959783542},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,697206.51819304377,213330.89758838751,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,51512.628634068904,8727.8533196288936,10189.495846630856,8995.3256680738323,5412.1152350594812,3439.7659250131096,4349.2404148083733,8907.6967472783217,2312.7107122221291,675.10059847670254,7057.2230750191848,8574.407196378108,3318.2084684002402,27259.540591778787,14727.742664065645,3567.1706586017631,1353.7818803251487,4479.6671319698862,902.54655558993682,1259.7692497470134,977.7313580126073,2541.3897428121609,13250.652083632147,4367.3688580903645,6245.0115891949335,4061.3456409754463,1797.4931312894025,2889.2906131456389,178.62399809845712,0,"",null,null,"Check"]
[null,"Lammermoor","T-37(part)","Urban Major Collector","Chandler Rd  0 - 300",null,"Road Asset Type 1",300,"Urban Major Collector","Crown Land",null,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":0},0,1020,306000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P100,Histindex,3,FALSE))),1)","v":1},"Flat",1,0.15,0.15,404684.99999999994,2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W100-YEAR)","v":1.1261624192640001},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,455741.03863985179,319466.8755965372,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,77141.092591486435,13070.118122629061,15258.954229442321,13470.662799617399,8104.7404012187826,5151.1116545697596,6513.0661439295018,13339.436906627194,3463.3260992404116,1010.9753502506451,10568.319130753473,12840.329779161282,4969.0771658549438,40821.654816524766,22055.060878040327,5341.9025462591026,2027.3128385797531,6708.3825106486647,1351.579782648553,1886.5272247894927,1464.1703834187106,3805.7770814605283,19843.091031953431,6540.2138154585509,9352.0177480979728,6081.9385157392599,2691.7784580236066,4326.76492391173,267.49266620149518,0,"",null,null,"Check"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W101-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W102-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV102=\"y\",CA$16,IF(AND(AV102>0,AV102<=1),AV102*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W103-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W104-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J105=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J105,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W105-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI105=\"y\",BN$16,IF(AND(AI105>0,AI105<=1),AI105*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W106-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC106=\"y\",BH$16,IF(AND(AC106>0,AC106<=1),AC106*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W107-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W108-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W109-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W110-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W111-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W112-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J113=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J113,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W113-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J114=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J114,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W114-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AP114=\"y\",BU$16,IF(AND(AP114>0,AP114<=1),AP114*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J115=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J115,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W115-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK115=\"\",\"\",(BK115/$CL115)*$AB115)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK115=\"\",\"\",(CK115/$CL115)*$AB115)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W116-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH116=\"\",\"\",(BH116/$CL116)*$AB116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W117-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W118-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W119-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W120-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J121=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J121,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W121-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J122=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J122,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W122-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J123=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J123,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W123-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J124=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J124,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W124-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J125=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J125,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W125-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J126=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J126,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W126-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J127=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J127,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W127-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J128=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J128,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W128-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J129=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J129,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W129-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J130=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J130,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W130-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J131,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W131-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J132=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J132,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W132-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J133=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J133,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W133-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC133=\"y\",CH$16,IF(AND(BC133>0,BC133<=1),BC133*CH$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J134=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J134,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W134-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W135-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J136=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J136,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W136-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W137-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX137=\"\",\"\",(BX137/$CL137)*$AB137)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J138=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J138,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W138-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W139-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J140=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J140,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W140-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W141-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J142=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J142,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G142=RoadTYPE1,VLOOKUP(I142,Roadunitrates1,2,FALSE),IF(G142=ROADTYPE2,VLOOKUP(I142,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N142*H142)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P142,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R142=\"\",1,VLOOKUP(R142,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W142=\"\",\"\",IF(W142<=YEAR+5,0.075,IF(AND(W142>YEAR+5,W142<=YEAR+10),0.15,IF(AND(W142>YEAR+10,W142<=YEAR+20),0.2,IF(W142>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W142-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V142*X142*(1-Z142))+((1+Landind)^(W142-YEAR)*M142),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J143=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J143,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L143=\"\",0,L143*10000*K143)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O143=\"\",\"\",O143*S143*(1+T143)*(1+U143)*Q143),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W143-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA143*Y143),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W144-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AU144=\"y\",BZ$16,IF(AND(AU144>0,AU144<=1),AU144*BZ$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W145-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH145:CK145)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN145:DQ145)=AB145,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W146-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W147-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AT147=\"y\",BY$16,IF(AND(AT147>0,AT147<=1),AT147*BY$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W148-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF148=\"y\",BK$16,IF(AND(AF148>0,AF148<=1),AF148*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W149-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC149=\"y\",BH$16,IF(AND(AC149>0,AC149<=1),AC149*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU149=\"\",\"\",(BU149/$CL149)*$AB149)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W150-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH150=\"\",\"\",(BH150/$CL150)*$AB150)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W151-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W152-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W153-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W154-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J155=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J155,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W155-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J156=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J156,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W156-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF156=\"\",\"\",(CF156/$CL156)*$AB156)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J157=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J157,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W157-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W158-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J159=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J159,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W159-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J160=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J160,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W160-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J161=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J161,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W161-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J162=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J162,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W162-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J163=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J163,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W163-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J164=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J164,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W164-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J165=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J165,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W165-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J166=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J166,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W166-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI166=\"y\",BN$16,IF(AND(AI166>0,AI166<=1),AI166*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J167=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J167,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W167-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W168-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W169-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP169=\"\",\"\",(BP169/$CL169)*$AB169)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W170-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH170=\"\",\"\",(BH170/$CL170)*$AB170)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W171-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W172-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W173-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W174-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J175=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J175,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W175-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB175=\"y\",CG$16,IF(AND(BB175>0,BB175<=1),BB175*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J176=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J176,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W176-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W177-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J178=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J178,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W178-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W179-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J180=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J180,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W180-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J181=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J181,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W181-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J182=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J182,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W182-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J183,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W183-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J184=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J184,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W184-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J185=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J185,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W185-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J186=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J186,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W186-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J187=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J187,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W187-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J188=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J188,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W188-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J189=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J189,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W189-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AK189=\"y\",BP$16,IF(AND(AK189>0,AK189<=1),AK189*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J190=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J190,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W190-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W191-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR191=\"\",\"\",(BR191/$CL191)*$AB191)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W192-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W193-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J194=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J194,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W194-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W195-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J196=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J196,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W196-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J197=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J197,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W197-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ197=\"y\",BO$16,IF(AND(AJ197>0,AJ197<=1),AJ197*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J198=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J198,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W198-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC198=\"y\",BH$16,IF(AND(AC198>0,AC198<=1),AC198*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W199-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BQ199=\"\",\"\",(BQ199/$CL199)*$AB199)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W200-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH200=\"\",\"\",(BH200/$CL200)*$AB200)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W201-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W202-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH202=\"\",\"\",(CH202/$CL202)*$AB202)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W203-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W204-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV204=\"y\",CA$16,IF(AND(AV204>0,AV204<=1),AV204*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J205=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J205,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W205-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G206=RoadTYPE1,VLOOKUP(I206,Roadunitrates1,2,FALSE),IF(G206=ROADTYPE2,VLOOKUP(I206,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N206*H206)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P206,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R206=\"\",1,VLOOKUP(R206,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W206=\"\",\"\",IF(W206<=YEAR+5,0.075,IF(AND(W206>YEAR+5,W206<=YEAR+10),0.15,IF(AND(W206>YEAR+10,W206<=YEAR+20),0.2,IF(W206>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W206-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V206*X206*(1-Z206))+((1+Landind)^(W206-YEAR)*M206),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J207=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J207,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L207=\"\",0,L207*10000*K207)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O207=\"\",\"\",O207*S207*(1+T207)*(1+U207)*Q207),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W207-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA207*Y207),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W208-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY208=\"\",\"\",(BY208/$CL208)*$AB208)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W209-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH209:CK209)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN209:DQ209)=AB209,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W210-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W211-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W212-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W213-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W214-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J215=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J215,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W215-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL215=\"y\",BQ$16,IF(AND(AL215>0,AL215<=1),AL215*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J216=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J216,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W216-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W217-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J218=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J218,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W218-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W219-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J220=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J220,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W220-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J221=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J221,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W221-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J222=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J222,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W222-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J223=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J223,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W223-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J224=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J224,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W224-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J225=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J225,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W225-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J226=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J226,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W226-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J227=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J227,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W227-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J228=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J228,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W228-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK228=\"\",\"\",(BK228/$CL228)*$AB228)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W229-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH229=\"\",\"\",(BH229/$CL229)*$AB229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W230-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W231-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W232-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W233-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J234=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J234,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W234-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF234=\"y\",BK$16,IF(AND(AF234>0,AF234<=1),AF234*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J235=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J235,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W235-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC235=\"y\",BH$16,IF(AND(AC235>0,AC235<=1),AC235*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W236-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB236=\"\",\"\",(CB236/$CL236)*$AB236)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W237-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W238-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA238=\"\",\"\",(CA238/$CL238)*$AB238)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W239-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W240-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AQ240=\"y\",BV$16,IF(AND(AQ240>0,AQ240<=1),AQ240*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J241=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J241,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W241-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W242-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W243-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW243=\"y\",CB$16,IF(AND(AW243>0,AW243<=1),AW243*CB$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W244-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W245-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J246=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J246,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W246-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W247-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J248=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J248,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W248-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J249=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J249,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W249-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J250=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J250,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W250-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX250=\"\",\"\",(BX250/$CL250)*$AB250)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W251-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W252-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J253=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J253,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W253-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W254-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J255=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J255,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W255-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J256=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J256,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W256-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J257=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J257,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W257-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J258=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J258,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W258-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J259=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J259,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W259-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J260=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J260,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W260-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W261-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J262=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J262,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W262-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU262=\"\",\"\",(BU262/$CL262)*$AB262)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J263=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J263,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W263-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH263=\"\",\"\",(BH263/$CL263)*$AB263)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W264-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W265-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK265=\"\",\"\",(CK265/$CL265)*$AB265)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W266-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W267-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J268=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J268,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W268-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB268=\"y\",CG$16,IF(AND(BB268>0,BB268<=1),BB268*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W269-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G270=RoadTYPE1,VLOOKUP(I270,Roadunitrates1,2,FALSE),IF(G270=ROADTYPE2,VLOOKUP(I270,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N270*H270)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P270,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R270=\"\",1,VLOOKUP(R270,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W270=\"\",\"\",IF(W270<=YEAR+5,0.075,IF(AND(W270>YEAR+5,W270<=YEAR+10),0.15,IF(AND(W270>YEAR+10,W270<=YEAR+20),0.2,IF(W270>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W270-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V270*X270*(1-Z270))+((1+Landind)^(W270-YEAR)*M270),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J271=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J271,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L271=\"\",0,L271*10000*K271)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O271=\"\",\"\",O271*S271*(1+T271)*(1+U271)*Q271),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W271-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA271*Y271),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W272-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W273-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH273:CK273)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN273:DQ273)=AB273,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W274-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ274=\"y\",BO$16,IF(AND(AJ274>0,AJ274<=1),AJ274*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE274=\"\",\"\",(CE274/$CL274)*$AB274)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W275-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W276-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY276=\"y\",CD$16,IF(AND(AY276>0,AY276<=1),AY276*CD$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W277-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J278=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J278,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W278-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J279=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J279,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W279-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W280-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J281=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J281,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W281-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J282=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J282,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W282-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP282=\"\",\"\",(BP282/$CL282)*$AB282)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J283=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J283,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W283-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH283=\"\",\"\",(BH283/$CL283)*$AB283)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W284-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W285-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J286=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J286,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W286-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J287=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J287,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W287-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J288=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J288,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W288-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J289=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J289,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W289-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J290=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J290,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W290-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J291=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J291,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W291-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J292=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J292,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W292-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AS292=\"y\",BX$16,IF(AND(AS292>0,AS292<=1),AS292*BX$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J293=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J293,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W293-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL293=\"y\",BQ$16,IF(AND(AL293>0,AL293<=1),AL293*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W294-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC294=\"y\",BH$16,IF(AND(AC294>0,AC294<=1),AC294*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W295-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W296-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W297-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W298-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J299=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J299,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W299-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J300=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J300,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W300-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J301=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J301,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W301-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J302=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J302,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W302-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J303=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J303,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W303-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J304=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J304,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W304-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J305=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J305,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W305-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J306=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J306,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W306-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J307=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J307,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W307-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J308=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J308,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W308-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J309=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J309,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W309-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J310=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J310,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W310-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J311,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W311-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J312=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J312,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W312-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J313=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J313,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W313-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J314=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J314,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W314-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BO314=\"\",\"\",(BO314/$CL314)*$AB314)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J315=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J315,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W315-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH315=\"\",\"\",(BH315/$CL315)*$AB315)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W316-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH316=\"\",\"\",(CH316/$CL316)*$AB316)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W317-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J318=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J318,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W318-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J319=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J319,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W319-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J320=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J320,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W320-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J321=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J321,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W321-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J322=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J322,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W322-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF322=\"y\",BK$16,IF(AND(AF322>0,AF322<=1),AF322*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY322=\"\",\"\",(BY322/$CL322)*$AB322)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J323=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J323,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W323-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC323=\"y\",BH$16,IF(AND(AC323>0,AC323<=1),AC323*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W324-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W325-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J326=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J326,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W326-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W327-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J328=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J328,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W328-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU328=\"\",\"\",(BU328/$CL328)*$AB328)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J329=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J329,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W329-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AO329=\"y\",BT$16,IF(AND(AO329>0,AO329<=1),AO329*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W330-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W331-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J332=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J332,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W332-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W333-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J334=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J334,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G334=RoadTYPE1,VLOOKUP(I334,Roadunitrates1,2,FALSE),IF(G334=ROADTYPE2,VLOOKUP(I334,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N334*H334)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P334,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R334=\"\",1,VLOOKUP(R334,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W334=\"\",\"\",IF(W334<=YEAR+5,0.075,IF(AND(W334>YEAR+5,W334<=YEAR+10),0.15,IF(AND(W334>YEAR+10,W334<=YEAR+20),0.2,IF(W334>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W334-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V334*X334*(1-Z334))+((1+Landind)^(W334-YEAR)*M334),0)","v":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,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV334=\"y\",CA$16,IF(AND(AV334>0,AV334<=1),AV334*CA$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BE334=\"y\",CJ$16,IF(AND(BE334>0,BE334<=1),BE334*CJ$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J335=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J335,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L335=\"\",0,L335*10000*K335)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O335=\"\",\"\",O335*S335*(1+T335)*(1+U335)*Q335),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W335-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA335*Y335),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W336-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P337,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W337-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH337:CK337)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN337:DQ337)=AB337,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W338-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W339-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J340=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J340,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W340-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W341-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J342=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J342,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W342-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J343=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J343,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W343-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J344=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J344,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W344-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J345=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J345,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W345-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J346=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J346,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W346-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J347=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J347,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W347-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J348=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J348,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W348-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J349=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J349,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W349-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J350=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J350,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W350-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB350=\"\",\"\",(CB350/$CL350)*$AB350)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J351=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J351,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W351-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK351=\"\",\"\",(BK351/$CL351)*$AB351)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W352-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH352=\"\",\"\",(BH352/$CL352)*$AB352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W353-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J354=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J354,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W354-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J355=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J355,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W355-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J356=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J356,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W356-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J357=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J357,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W357-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J358=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J358,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W358-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J359=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J359,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W359-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J360=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J360,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W360-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J361=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J361,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W361-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J362=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J362,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W362-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J363=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J363,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W363-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J364=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J364,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W364-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J365=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J365,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W365-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AR365=\"y\",BW$16,IF(AND(AR365>0,AR365<=1),AR365*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J366=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J366,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W366-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL366=\"y\",BQ$16,IF(AND(AL366>0,AL366<=1),AL366*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W367-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC367=\"y\",BH$16,IF(AND(AC367>0,AC367<=1),AC367*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W368-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W369-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W370-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W371-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J372=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J372,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W372-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J373=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J373,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W373-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J374=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J374,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W374-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW374=\"\",\"\",(BW374/$CL374)*$AB374)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J375=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J375,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W375-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W376-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J377=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J377,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W377-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J378=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J378,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W378-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J379=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J379,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W379-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J380=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J380,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W380-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J381=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J381,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W381-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J382=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J382,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W382-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J383=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J383,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W383-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J384=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J384,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W384-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ384=\"y\",CE$16,IF(AND(AZ384>0,AZ384<=1),AZ384*CE$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J385=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J385,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W385-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BN385=\"\",\"\",(BN385/$CL385)*$AB385)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W386-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W387-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG387=\"\",\"\",(CG387/$CL387)*$AB387)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W388-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J389=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J389,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W389-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J390=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J390,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W390-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J391=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J391,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W391-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J392=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J392,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W392-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J393=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J393,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W393-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J394=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J394,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W394-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J395=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J395,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W395-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF395=\"y\",BK$16,IF(AND(AF395>0,AF395<=1),AF395*BK$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AM395=\"y\",BR$16,IF(AND(AM395>0,AM395<=1),AM395*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J396=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J396,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W396-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC396=\"y\",BH$16,IF(AND(AC396>0,AC396<=1),AC396*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W397-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"(N398*H398)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P398,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R398=\"\",1,VLOOKUP(R398,Roadsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W398-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V398*X398*(1-Z398))+((1+Landind)^(W398-YEAR)*M398),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L399=\"\",0,L399*10000*K399)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O399=\"\",\"\",O399*S399*(1+T399)*(1+U399)*Q399),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W399-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA399*Y399),0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W400-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B28,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B29,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B30,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B31,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B32,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B33,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B34,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B35,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B36,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B37,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B38,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B39,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B40,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B41,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B42,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B43,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Asset - Stormwater","index":14,"n_rows":436,"n_cols":124,"rows_kept":436,"cut":false,"hidden":true,"merged":[[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[12,33,13,33],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,28,11,57],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,34,13,34],[12,35,13,35],[12,65,13,65],[12,66,13,66],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,39,13,39],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,57,13,57],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,89,13,89],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[6,1,6,3],[6,4,7,12],[12,120,13,120],[12,121,13,121],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,111,13,111],[12,112,13,112],[12,113,13,113],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,96,13,96],[12,97,13,97]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Stormwater - Closed Networks"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Stormwater'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Stormwater'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Stormwater'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Stormwater'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Stormwater'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Stormwater'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Stormwater'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Stormwater'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Stormwater'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Stormwater'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Stormwater'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Stormwater'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Stormwater'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Stormwater'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Stormwater'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Stormwater'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Stormwater'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Stormwater'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Stormwater'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Stormwater'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Stormwater'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Stormwater'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Stormwater'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Stormwater'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Stormwater'!$C37","v":"Coral Sea"},null,{"$f":"AC13","v":"Yeppoon"},{"$f":"AD13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"AC13","v":"Yeppoon"},{"$f":"AD13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,stormcatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"AC16","v":5479.3306300748573},{"$f":"AD16","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CN17:CN401)","v":868757.03378333047},147194.66201423921,171845.16539332669,151705.56526681373,91274.961165429864,58011.422075769951,73349.64846815374,150227.70938326459,39003.711354388492,11385.526403715283,119019.59476682724,144606.80341692545,55961.36370675479,459730.32739291311,248382.39419014557,60160.09437957919,22831.440792812777,75549.286322635031,15221.387245750051,21245.92407108967,16489.37390592034,0,25473.027511491768,0,4808.0490159347091,0,0,0,0,0,0,null,"Totals"]
[null,"Taroomball","D-10","Land Tenure","Tanby Road drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",220.37863899999999,"Rural Zoned Q100 Freehold m2","Easement",{"$f":"H17*50/10000","v":1.1018931949999999},{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":22037.8639},{"$f":"IF(G17=SWTYPE1,VLOOKUP(I17,SWUnitrates1,2,FALSE),IF(G17=SWTYPE2,VLOOKUP(I17,SWUnitrates2,2,FALSE),0))","v":2},{"$f":"(N17*H17)","v":440.75727799999999},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(R17=\"\",1,VLOOKUP(R17,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":608.24504363999995},2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W19-YEAR)","v":1.2189944199947571},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((V17*X17*(1-Z17)+(M17*((1+Landind)^(W17-YEAR)))),0)","v":33488.553789317004},{"$f":"IFERROR(AA17*Y17,0)","v":10246.810740277546},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF17=\"y\",BK$16,IF(AND(AF17>0,AF17<=1),AF17*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG17=\"y\",BL$16,IF(AND(AG17>0,AG17<=1),AG17*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH17=\"y\",BM$16,IF(AND(AH17>0,AH17<=1),AH17*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI17=\"y\",BN$16,IF(AND(AI17>0,AI17<=1),AI17*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ17=\"y\",BO$16,IF(AND(AJ17>0,AJ17<=1),AJ17*BO$16,\"\"))","v":947.5},{"$f":"IF(AK17=\"y\",BP$16,IF(AND(AK17>0,AK17<=1),AK17*BP$16,\"\"))","v":246},{"$f":"IF(AL17=\"y\",BQ$16,IF(AND(AL17>0,AL17<=1),AL17*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM17=\"y\",BR$16,IF(AND(AM17>0,AM17<=1),AM17*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN17=\"y\",BS$16,IF(AND(AN17>0,AN17<=1),AN17*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO17=\"y\",BT$16,IF(AND(AO17>0,AO17<=1),AO17*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP17=\"y\",BU$16,IF(AND(AP17>0,AP17<=1),AP17*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ17=\"y\",BV$16,IF(AND(AQ17>0,AQ17<=1),AQ17*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR17=\"y\",BW$16,IF(AND(AR17>0,AR17<=1),AR17*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS17=\"y\",BX$16,IF(AND(AS17>0,AS17<=1),AS17*BX$16,\"\"))","v":144},{"$f":"IF(AT17=\"y\",BY$16,IF(AND(AT17>0,AT17<=1),AT17*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU17=\"y\",BZ$16,IF(AND(AU17>0,AU17<=1),AU17*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV17=\"y\",CA$16,IF(AND(AV17>0,AV17<=1),AV17*CA$16,\"\"))","v":134},{"$f":"IF(AW17=\"y\",CB$16,IF(AND(AW17>0,AW17<=1),AW17*CB$16,\"\"))","v":104},{"$f":"IF(AX17=\"y\",CC$16,IF(AND(AX17>0,AX17<=1),AX17*CC$16,\"\"))","v":""},{"$f":"IF(AY17=\"y\",CD$16,IF(AND(AY17>0,AY17<=1),AY17*CD$16,\"\"))","v":""},{"$f":"IF(AZ17=\"y\",CE$16,IF(AND(AZ17>0,AZ17<=1),AZ17*CE$16,\"\"))","v":""},{"$f":"IF(BA17=\"y\",CF$16,IF(AND(BA17>0,BA17<=1),BA17*CF$16,\"\"))","v":""},{"$f":"IF(BB17=\"y\",CG$16,IF(AND(BB17>0,BB17<=1),BB17*CG$16,\"\"))","v":""},{"$f":"IF(BC17=\"y\",CH$16,IF(AND(BC17>0,BC17<=1),BC17*CH$16,\"\"))","v":""},{"$f":"IF(BD17=\"y\",CI$16,IF(AND(BD17>0,BD17<=1),BD17*CI$16,\"\"))","v":""},{"$f":"IF(BE17=\"y\",CJ$16,IF(AND(BE17>0,BE17<=1),BE17*CJ$16,\"\"))","v":""},{"$f":"IF(BF17=\"y\",CK$16,IF(AND(BF17>0,BF17<=1),BF17*CK$16,\"\"))","v":""},{"$f":"SUM(BH17:CK17)","v":18933.596564262785},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":2965.3987692839023},{"$f":"IF(BI17=\"\",\"\",(BI17/$CL17)*$AB17)","v":502.43146542517246},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CL17)*$AB17)","v":586.57302576942595},{"$f":"IF(BK17=\"\",\"\",(BK17/$CL17)*$AB17)","v":517.82889696629024},{"$f":"IF(BL17=\"\",\"\",(BL17/$CL17)*$AB17)","v":311.55621995678285},{"$f":"IF(BM17=\"\",\"\",(BM17/$CL17)*$AB17)","v":198.0150870016449},{"$f":"IF(BN17=\"\",\"\",(BN17/$CL17)*$AB17)","v":250.37029783532955},{"$f":"IF(BO17=\"\",\"\",(BO17/$CL17)*$AB17)","v":512.78441174448926},{"$f":"IF(BP17=\"\",\"\",(BP17/$CL17)*$AB17)","v":133.13452800965104},{"$f":"IF(BQ17=\"\",\"\",(BQ17/$CL17)*$AB17)","v":38.863139718356656},{"$f":"IF(BR17=\"\",\"\",(BR17/$CL17)*$AB17)","v":406.25922567234397},{"$f":"IF(BS17=\"\",\"\",(BS17/$CL17)*$AB17)","v":493.59811800911137},{"$f":"IF(BT17=\"\",\"\",(BT17/$CL17)*$AB17)","v":191.01745667689997},{"$f":"IF(BU17=\"\",\"\",(BU17/$CL17)*$AB17)","v":1569.2347734055118},{"$f":"IF(BV17=\"\",\"\",(BV17/$CL17)*$AB17)","v":847.82374979532415},{"$f":"IF(BW17=\"\",\"\",(BW17/$CL17)*$AB17)","v":205.34932425962998},{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":77.932406639795715},{"$f":"IF(BY17=\"\",\"\",(BY17/$CL17)*$AB17)","v":257.8784999366041},{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CL17)*$AB17)","v":51.956394308282803},{"$f":"IF(CA17=\"\",\"\",(CA17/$CL17)*$AB17)","v":72.52043395647658},{"$f":"IF(CB17=\"\",\"\",(CB17/$CL17)*$AB17)","v":56.284515906519132},{"$f":"IF(CC17=\"\",\"\",(CC17/$CL17)*$AB17)","v":""},{"$f":"IF(CD17=\"\",\"\",(CD17/$CL17)*$AB17)","v":""},{"$f":"IF(CE17=\"\",\"\",(CE17/$CL17)*$AB17)","v":""},{"$f":"IF(CF17=\"\",\"\",(CF17/$CL17)*$AB17)","v":""},{"$f":"IF(CG17=\"\",\"\",(CG17/$CL17)*$AB17)","v":""},{"$f":"IF(CH17=\"\",\"\",(CH17/$CL17)*$AB17)","v":""},{"$f":"IF(CI17=\"\",\"\",(CI17/$CL17)*$AB17)","v":""},{"$f":"IF(CJ17=\"\",\"\",(CJ17/$CL17)*$AB17)","v":""},{"$f":"IF(CK17=\"\",\"\",(CK17/$CL17)*$AB17)","v":""},{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN17:DQ17)","v":10246.810740277546}]
[null,"Hidden Valley","D-11","Land Tenure","Yeppoon Creek tributary A drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",570.21573999999998,"Rural Zoned Q100 Freehold m2","Easement",2.8510787,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":2},57021.574000000001,2,1140.43148,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,1639.3702524999999,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W20-YEAR)","v":1.2189944199947571},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,95548.319308317063,21743.95069923449,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,6292.63936625937,1066.1702739376619,1244.7204576246261,1098.843951710287,661.12893645546626,420.19223333013105,531.29110614729711,1088.1394465968369,282.5143048684136,82.468410461782383,862.09073223200335,1047.4257225262597,405.34311269646543,3329.949621722948,1799.1000599558565,435.75564104754505,165.37422724004696,547.22367096849348,110.25257565347485,153.8899059039326,119.43694189558948,"","","","","","","","","","",null,21743.950699234494]
[null,"Hidden Valley","D-12","Land Tenure","Yeppoon Creek tributary B drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",861.69319700000005,"Rural Zoned Q100 Freehold m2","Easement",4.3084659850000007,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":2},86169.319700000007,2,1723.3863940000001,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,2279.178506065,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W21-YEAR)","v":1.4859473959783542},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,108426.65925510143,59976.654601856906,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,17357.078436416479,2940.8329310173403,3433.3304924870768,3030.9572103374776,1823.6015348617623,1159.0223319312151,1465.4679642718636,3001.4308186180642,779.26330488658971,227.4738127512687,2377.9173710305136,2889.1295629763154,1118.0637871062388,9185.0483413160309,4962.4837906733883,1201.9511051797708,456.15412968971106,1509.4149889142727,304.11127859880401,424.47675957237004,329.44464922034689,"","","","","","","","","","",null,59976.654601856884]
[null,"Hidden Valley","D-13","Land Tenure","Yeppoon Creek drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",973.09481000000005,"Rural Zoned Q100 Freehold m2","Easement",4.8654740499999996,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":2},97309.480999999985,2,1946.1896200000001,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,2573.8357724499997,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W22-YEAR)","v":1.2189944199947571},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,121757.20579618527,67350.501504835673,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,19491.049394329268,3302.3944743297079,3855.442288935033,3403.5991088707151,2047.8047455838789,1301.5186630375122,1645.6403410323726,3370.4425865016069,875.07005412073386,255.44064552644625,2670.2711002991996,3244.3344209611373,1255.5244582392834,10314.306728849146,5572.5977754204869,1349.7253265546883,512.23612924140514,1694.9904451513842,341.50032646656013,476.66417582186313,369.94831556323709,"","","","","","","","","","",null,67350.501504835658]
[null,"Hidden Valley","D-14","Land Tenure","Yeppoon Creek tributary C drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",997.097261,"Rural Zoned Q100 Freehold m2","Easement",4.9854863050000002,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":2},99709.7261,2,1994.194522,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,2751.9884403599995,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W23-YEAR)","v":1.4859473959783542},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,152252.7179087254,46586.209572336178,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,13481.920573431593,2284.2597699232097,2666.8018567534964,2354.2628168059496,1416.4625193495492,900.25790222540479,1138.2861908239913,2331.3285154234095,605.28423724977176,176.68779266526261,1847.0212739924384,2244.0997450744708,868.44380112788895,7134.3857005879008,3854.5549331868569,933.60235667216227,354.31272424376886,1172.4215608886047,236.21510489643694,329.70767394906267,255.89252306494419,"","","","","","","","","","",null,46586.209572336193]
[null,"Hidden Valley","D-15","Land Tenure","Yeppoon Creek tributary D drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",679.54193899999996,"Rural Zoned Q100 Freehold m2","Easement",3.3977096950000001,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":2},67954.193899999998,2,1359.0838779999999,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,1797.3884286549996,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W24-YEAR)","v":1.4859473959783542},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,85506.607834463284,47298.333449508609,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,13688.007259569371,2319.1773118043739,2707.5669950919814,2390.2504358970359,1438.1147806176052,914.01938129127348,1155.686206472029,2366.9655572992488,614.53670405869684,179.3886691073877,1875.2551217969722,2278.4033947144503,881.7189650109965,7243.4430043047323,3913.4762455021032,947.87354413458877,359.72880237582251,1190.3433749894955,239.82592487706555,334.74763554416819,259.80413504920517,"","","","","","","","","","",null,47298.333449508602]
[null,"Hidden Valley","D-16","Land Tenure","Yeppoon Creek tributary E drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",245.415907,"Rural Zoned Q100 Freehold m2","Easement",1.2270795350000001,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":2},24541.590700000001,2,490.83181400000001,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,677.34790332,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W25-YEAR)","v":1.2189944199947571},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,37293.196108373828,11410.953271576178,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,3302.2984073356251,559.51282008170426,653.21372250119964,576.65955737112824,346.95219395644494,220.51162670168137,278.81492511221808,571.04196701993101,148.2599724400032,43.2783899842862,452.41442999153827,549.6759140285784,212.7189939819649,1747.5158979053917,944.14520153271553,228.67910834595088,86.786325330733575,287.17613578574259,57.859172247709829,80.759497182765969,62.679012738863143,"","","","","","","","","","",null,11410.953271576176]
[null,"Hidden Valley","D-17","Land Tenure","Yeppoon Creek tributary F drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",368.72863699999999,"Rural Zoned Q100 Freehold m2","Easement",1.8436431850000001,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":2},36872.863700000002,2,737.45727399999998,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1017.6910381199998,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W26-YEAR)","v":1.4859473959783542},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,56303.371145284706,17227.677008535953,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,4985.6422152820351,844.72400483077729,986.18886266280299,870.61127688790089,523.81078010136616,332.91724109555327,420.94059634414361,862.13012462713743,223.8353674493676,65.339512515219795,683.03230136867796,829.87274427319585,321.15232046654427,2638.3106424058933,1425.4224159939959,345.24808956998453,131.02558094597129,433.56392705592617,87.352836151532884,121.92658226916771,94.629586238757028,"","","","","","","","","","",null,17227.677008535953]
[null,"Yeppoon","D-18","Land Tenure","Fig Tree Creek drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1197.536672,"Rural Zoned Q100 Freehold m2","Easement",5.9876833600000001,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":2},119753.6672,2,2395.0733439999999,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,3167.4844974399994,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W27-YEAR)","v":1.6406059944647295},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,151175.64614458333,83623.433344872843,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,24200.390990871725,4100.3044971054742,4786.9772913363449,4225.9617501568782,2542.58631813384,1615.9858758855869,2043.2527196263552,4184.7940947373891,1086.5006304014751,317.15909039249533,3315.4502547034181,4028.2162290987712,1558.8787536926072,12806.404139048058,6919.0243312026951,1675.8400213386517,636.00036901549765,2104.5265787684789,424.01213278981038,591.83367672275472,459.33359984452608,"","","","","","","","","","",null,83623.433344872843]
[null,"Yeppoon","D-19","Land Tenure","Fig Tree Creek tributary A drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",2080.1484249999999,"Rural Zoned Q100 Freehold m2","Easement",10.400742125000001,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":2},208014.84250000003,2,4160.2968499999997,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,5741.209652999999,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W28-YEAR)","v":1.6406059944647295},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,318518.17650991312,97460.030450062666,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,28204.664034144091,4778.7538152657044,5579.0456564171118,4925.2027138436279,2963.2906719493121,1883.3719971907472,2381.335760882956,4877.2233282784082,1266.2764525134442,369.63723409548288,3864.0351137756134,4694.73759500301,1816.8157503921996,14925.392170877149,8063.8679259045739,1953.1297983845895,741.23499659323568,2452.7481860719104,494.17051799900321,689.7603440520387,535.33638642844801,"","","","","","","","","","",null,97460.030450062652]
[null,"Yeppoon","D-20","Land Tenure","Fig Tree Creek tributary B drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1908.777145,"Rural Zoned Q100 Freehold m2","Easement",9.5438857250000009,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":2},190877.71450000003,2,3817.55429,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,5487.7342918750001,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W29-YEAR)","v":1.4859473959783542},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,321309.60709926003,73120.493448057619,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,21160.869150046252,3585.3142608862336,4185.742293354675,3695.1892083851394,2223.2424426953439,1413.0212061795296,1786.6241688738928,3659.1921300786526,950.03827335023584,277.32452810678882,2899.0361783712397,3522.2801385400826,1363.0866269937153,11197.944792347551,6050.0083892773728,1465.3577878693825,556.11996488794296,1840.2021509864101,370.75703708182169,517.50052288183576,401.64219686351436,"","","","","","","","","","",null,73120.493448057605]
[null,"Meikleville Hill","D-21(part)","Land Tenure","Meikleville Hill Gully - Meikleville St to Greer St.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",157,"Rural Zoned Q100 Freehold m2","Easement",0.78500000000000003,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":2},15700,2,314,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,451.37499999999994,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W30-YEAR)","v":1.4859473959783542},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,26428.233618955983,6014.2785664719613,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,1740.5156307847874,294.89788288466673,344.28405734954657,303.93527460036029,182.86527812714823,116.22327412673735,146.95272061904382,300.97445682814282,78.14218087569725,22.81038990162774,238.45040328387023,289.71322461574886,112.11607441895123,921.04902712388935,497.62295174408496,120.52804241612657,45.74176441504229,151.35959609620446,30.495364518756322,42.565252997331022,33.035718744197212,"","","","","","","","","","",null,6014.2785664719604]
[null,"Yeppoon","D-21(part)","Land Tenure","Todd Ave Drain.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",90,"Rural Zoned Q100 Freehold m2","Easement",0.45,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":2},9000,2,180,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,248.39999999999998,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W31-YEAR)","v":1.6406059944647295},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,13781.053092830227,4216.7196509093519,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,1220.3070379811804,206.758247731247,241.38378927337359,213.09452677441826,128.21015907816195,81.486242861331988,103.03121445743277,211.01864379944746,54.786898548458126,15.992777567587973,167.181897243609,203.1231898994279,78.606610744758711,645.76415761242765,348.89246584959989,84.50439388939904,32.070379638121828,106.12095468450617,21.380852484077081,29.843269941030037,23.161940849754657,"","","","","","","","","","",null,4216.7196509093519]
[null,"Meikleville Hill","D-21(part)","Land Tenure","Meikleville Hill Gully -Found St to Farnborough Rd.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",30,"Rural Zoned Q100 Freehold m2","Easement",0.15,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":2},3000,2,60,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,82.8,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W32-YEAR)","v":1.4859473959783542},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,4580.8786323220702,1401.6549255871294,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,405.63506994023106,68.727290484148966,80.236962663369411,70.833495654521201,42.617583301621849,27.086361705252092,34.247998726294504,70.143463630176697,18.211390029576219,5.3160649289536854,55.57194908368438,67.518982335499686,26.12916016608802,214.65465746338768,115.97328818217034,28.08960749934792,10.660325870971445,35.275041064081456,7.107083154341459,9.9200254632650946,7.6991242401460438,"","","","","","","","","","",null,1401.6549255871294]
[null,"Barlows Hill","D-22","Land Tenure","Jarman Street to Farnborough Road drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",256.16152499999998,"Rural Zoned Q100 Freehold m2","Easement",1.2808076249999998,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":2},25616.152499999997,2,512.32304999999997,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,736.4643843749999,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W33-YEAR)","v":1.6406059944647295},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,43234.261230338067,9838.8297305033375,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,2847.3301901971304,482.42694872215924,563.21837802336631,497.21132515498056,299.1514801366385,190.1310343736493,240.40170082330351,492.36768819970325,127.83372168562217,37.315787728828077,390.08384649134803,473.94530468872489,183.41201759591704,1506.7550415499938,814.06729636611954,197.17325594028617,74.829495620852001,247.6109607510073,49.887728969242296,69.633002869403938,54.043524615059781,"","","","","","","","","","",null,9838.8297305033375]
[null,"Pacific Heights","D-23","Land Tenure","Roberts Road to Farnborough Road drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",555.44619699999998,"Rural Zoned Q100 Freehold m2","Easement",2.7772309849999997,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":2},55544.619699999996,2,1110.892394,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1533.0315037199998,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W34-YEAR)","v":1.4859473959783542},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,84814.387174728501,25951.463264122965,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,7510.2818989376783,1272.4770709844945,1485.5771923399843,1311.4731927173277,789.05915234055203,501.50055332495691,634.09735491270419,1298.6973372596485,337.18157780039422,98.426268259746649,1028.9075926136709,1250.1053987854493,483.7780881685826,3974.3037718792116,2147.2307291457187,520.07552202451609,197.37458212706005,653.112913602096,131.58674366139093,183.66801392379199,142.5483093139878,"","","","","","","","","","",null,25951.463264122965]
[null,"Pacific Heights","D-24","Land Tenure","Pacific Heights Road drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1852.4125240000001,"Rural Zoned Q100 Freehold m2","Easement",9.26206262,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":2},185241.2524,2,3704.8250480000002,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,5325.6860065000001,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W35-YEAR)","v":1.4859473959783542},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,311821.59836275101,70961.305346225665,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,20536.006068047773,3479.4428761569552,4062.1407620881173,3586.0733067202964,2157.5919197928197,1371.2958507812323,1733.8666249082155,3551.1391925640078,921.98442361028594,269.13536261846087,2813.4300216298857,3418.270099660117,1322.8357986966962,10867.278681925533,5871.3566117235086,1422.0869762091472,539.69819918650876,1785.8624932241446,359.8088863598054,502.21915757633457,389.78203274581193,"","","","","","","","","","",null,70961.30534622565]
[null,"Yeppoon","D-28","Land Tenure","Yeppoon Creek - Hidden Valley Rd.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",3164.5690760922598,"Rural Zoned Q100 Freehold m2","Easement",15.822845380461301,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":2},316456.90760922601,2,6329.1381521845196,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,8734.2106500146365,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W36-YEAR)","v":1.4859473959783542},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,483216.89537260763,147854.46109551424,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,42788.673283712538,7249.7419383249226,8463.8470268022702,7471.9163299937763,4495.5428738032797,2857.222087876346,3612.6719229092901,7399.1278631353098,1921.0400573417269,560.76848935551425,5862.042385613373,7122.2827849380628,2756.251074862128,22642.983034927107,12233.516047801073,2963.0501084001889,1124.5112530780839,3721.0101369758931,749.69518571484048,1046.4201938365504,812.1470161119496,"","","","","","","","","","",null,147854.46109551424]
[null,"Taroomball","D-29","Land Tenure","Ross Cr drainage system - Tanby Rd.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1133.39832120849,"Rural Zoned Q100 Freehold m2","Easement",5.6669916060424494,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":2},113339.83212084899,2,2266.7966424169799,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,3128.1793665354321,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W37-YEAR)","v":1.4859473959783542},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,173065.33838445594,52954.444652468781,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,15324.87024311821,2596.5131885314227,3031.3479593843726,2676.0855020054405,1610.0899122673727,1023.3212294792884,1293.88747537109,2650.0161307397016,688.02529621315728,200.84063553038123,2099.505126591052,2550.8633742920347,987.15820889439703,8109.6409469529017,4381.4643376900094,1061.2237994388781,402.74651485648229,1332.6890774196825,268.5052038606583,374.77800688033773,290.87248295190392,"","","","","","","","","","",null,52954.444652468781]
[null,"Hidden Valley","D-40","Land Tenure","Yeppoon Creek Tributary G Drainage System.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1006.88591104426,"Rural Zoned Q100 Freehold m2","Easement",5.0344295552213003,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":2},100688.591104426,2,2013.7718220885199,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,2779.0051144821573,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W38-YEAR)","v":1.4859473959783542},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,153747.40516962638,47043.553223982373,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,13614.274564942389,2306.6846830911945,2692.9822416910329,2377.3749601517407,1430.3681396386053,909.09586608223685,1149.4609132989233,2354.2155093690126,611.22640137707344,178.42236263866567,1865.153752721026,2266.130401388697,876.96944128843086,7204.4250113305552,3892.3956642701032,942.76766792855358,357.7910642207259,1183.9313952977113,238.53406322421378,332.94446253873105,258.40465749274648,"","","","","","","","","","",null,47043.553223982373]
[null,"Taroomball","D-41","Land Tenure","Causeway Lake tributary.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",2846.7667143080998,"Rural Zoned Q100 Freehold m2","Easement",14.233833571540501,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":2},284676.67143081001,2,5693.5334286161997,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,7857.0761314903539,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W39-YEAR)","v":1.4859473959783542},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,434689.76042598946,133006.15290358121,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,38491.613842062929,6521.6854304953031,7613.8638189087269,6721.5479229126131,4044.0772529103256,2570.2850971407079,3249.8687601893798,6656.06924962226,1728.119298582666,504.45322302820011,5273.3458300219072,6407.0263832219025,2479.4541144548157,20369.057797932626,11004.963218195448,2665.4853215707612,1011.5820284386336,3347.3270915692824,674.40692531996933,941.33327646372857,730.58702053901322,"","","","","","","","","","",null,133006.15290358118]
[null,"Pacific Heights","D-42","Land Tenure","Roberts Rd to Farnborough Rd.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",244.48246128438799,"Rural Zoned Q100 Freehold m2","Easement",1.2224123064219401,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":2},24448.246128438801,2,488.96492256877599,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,674.77159314491075,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W40-YEAR)","v":1.4859473959783542},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,37331.482762505366,11422.668202630904,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,3305.6886760750854,560.08723783239464,653.88433726413666,577.25157863314496,347.30838865243152,220.73801256464083,279.10116742230224,571.62822104391842,148.41218192802526,43.322821272607079,452.87889634499498,550.2402328266694,212.93737962330627,1749.3099660935416,945.11449793402119,228.91387926509944,86.875423567624537,287.47096204181645,57.918572737540401,80.842408042095059,62.743361465506617,"","","","","","","","","","",null,11422.668202630904]
[null,"Pacific Heights","D-43","Land Tenure","Barlows Hill Gully - Jarman to Farnborough Road.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",143,"Rural Zoned Q100 Freehold m2","Easement",0.71499999999999997,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":2},14300,2,286,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,394.67999999999995,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W41-YEAR)","v":1.6406059944647295},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,21896.562136385808,6699.8990008893043,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,1938.9322936812091,328.51588250631471,383.53202073436029,338.58352587490901,203.71169720196846,129.47258587967195,163.70515186014319,335.28517848134436,87.050294360327925,25.410746579612002,265.63345895373436,322.7401795068688,124.89717040556108,1026.0474948730796,554.35136240547547,134.26809251315626,50.956269869460243,168.61440577649316,33.971798946922476,47.417640017414392,36.801750461276846,"","","","","","","","","","ERROR",null,6699.8990008893052]
[null,"Farnborough","D-44","Land Tenure","Tributary of Barwells Cr.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1784.2879693335501,"Rural Zoned Q100 Freehold m2","Easement",8.9214398466677505,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":2},178428.79693335501,2,3568.5759386671002,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,4924.6347953605973,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W44-YEAR)","v":1.4859473959783542},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,272453.55442097993,83365.200696074244,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,24125.659174470915,4087.6425858586394,4772.1949058705095,4212.9118040734165,2534.7347055718087,1610.9956441232762,2036.9430700359344,4171.8712760903236,1083.1454711537938,316.17968989760249,3305.2120060811549,4015.7769294292193,1554.0648711046761,12766.857429111225,6897.6580955833106,1670.6649574795986,634.0363733583182,2098.0277129462502,422.70276564482015,590.00606965287943,457.91515853656318,"","","","","","","","","","",null,83365.200696074244]
[null,"Yeppoon","D-45","Land Tenure","Fig Tree Creek tributary C drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1285.18664396906,"Rural Zoned Q100 Freehold m2","Easement",6.4259332198452999,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":2},128518.664396906,2,2570.37328793812,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,3694.9116014110473,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W45-YEAR)","v":1.4859473959783542},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,216338.93548265175,49232.296093879937,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,14247.690715312056,2414.0052255931578,2818.2756193446826,2487.9844302385463,1496.9172808579517,951.39235430597239,1202.94059767205,2463.7474655501383,639.66424963095938,186.72362067069233,1951.93167865902,2371.5641201106291,917.77121921960077,7539.6172490466197,4073.4928109169309,986.63076647733908,374.43760954007377,1239.0148492954997,249.63207122594642,348.43499776645751,270.42716244560881,"","","","","","","","","","",null,49232.296093879937]
[null,"Yeppoon","D-46","Land Tenure","Fig Tree Crk drainage corridor works.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",459.71031806524599,"Rural Zoned Q100 Freehold m2","Easement",2.2985515903262299,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":2},45971.031806524596,2,919.42063613049197,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1268.8004778600787,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W46-YEAR)","v":1.4859473959783542},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,70195.905769435602,21478.507721979266,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,6215.8209006880643,1053.1548189410225,1229.5253208855606,1085.4296272337722,653.05809249202321,415.06266515839127,524.80527958543291,1074.8557991875514,279.06546343022444,81.461663311493268,851.56661295887352,1034.6390948298097,400.39481769100269,3289.2986952226793,1777.1372399099321,430.4360799284384,163.35539322744845,540.54334491111672,108.90664857994881,152.01126869776454,117.97889510871278,"","","","","","","","","","",null,21478.507721979262]
[null,"Yeppoon","D-47","Land Tenure","Fig tree Creek tributary D.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",993.05609615416495,"Rural Zoned Q100 Freehold m2","Easement",4.9652804807708248,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":2},99305.609615416499,2,1986.1121923083299,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,2740.8348253854952,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W47-YEAR)","v":1.6406059944647295},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,138148.9058437304,56835.108194723522,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,16447.92357004005,2786.7936103892266,3253.4944021820279,2872.1972261816436,1728.0822217570508,1098.3133366256793,1388.7075039145964,2844.2174117169552,738.4458926463019,215.55885110644974,2253.3632787255769,2737.7984382484933,1059.5001793717588,8703.9402200385484,4702.5514348836577,1138.9935227488461,432.26101032954256,1430.3526059458486,288.18208579882355,402.24288461221317,312.1885074602252,"","","","","","","","","","",null,56835.108194723514]
[null,"Barmaryee","D-48","Land Tenure","Corduory Creek tributary F.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",418.23956041359497,"Rural Zoned Q100 Freehold m2","Easement",2.0911978020679749,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":2},41823.956041359495,2,836.47912082718994,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1154.3411867415221,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W48-YEAR)","v":1.4859473959783542},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,63863.488849680427,19540.917997637036,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,5655.0877780046685,958.14905868359699,1118.6090664416549,987.51233617017454,594.14531019866956,377.61960042694216,477.46226441102579,977.89237981906945,253.89079201634942,74.112955300523936,774.74625186956121,941.30364971908909,364.27494872803561,2992.5689859406016,1616.8205689676695,391.60616975725645,148.61900020469236,491.7805889404313,99.082111143154577,138.2982363015887,107.33594459227781,"","","","","","","","","","",null,19540.917997637029]
[null,"Barmaryee","D-49","Land Tenure","Corduory Creek tributary E.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",420.852442476372,"Rural Zoned Q100 Freehold m2","Easement",2.10426221238186,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":2},42085.244247637202,2,841.70488495274401,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1161.5527412347865,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W49-YEAR)","v":1.4859473959783542},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,64262.465370018865,19662.996631412698,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,5690.4169979473418,964.13493550124065,1125.5973904588163,993.68165517815794,597.85713416426017,379.9787160484604,480.44513046295742,984.00159975041447,255.47693249456671,74.575963657104651,779.58635016803862,947.18428764713553,366.55069585848236,3011.2645627465236,1626.9213864494188,394.05266414343964,149.54747267974636,494.85290634243353,99.701110146242726,139.16223152143064,108.00650804648349,"","","","","","","","","","",null,19662.996631412694]
[null,"Coorooman","D-50","Land Tenure","Coorooman Creek tributary.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1444.2365949359801,"Rural Zoned Q100 Freehold m2","Easement",7.2211829746799001,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":2},144423.65949359801,2,2888.4731898719601,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,3986.0930020233045,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W50-YEAR)","v":1.4859473959783542},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,220529.08525866055,67477.377900173335,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,19527.767073236577,3308.6155996001094,3862.7052581649996,3410.0108857166078,2051.6624463978274,1303.97049327992,1648.7404354611785,3376.7919023420714,876.71853084554039,255.92185038168842,2675.3014172858661,3250.4461713921551,1257.8896435602603,10333.737052735738,5583.095560924894,1352.2679695982135,513.20109122665781,1698.1835064205291,342.14365249176575,477.56212655813988,370.64523255258621,"","","","","","","","","","",null,67477.37790017332]
[null,"Barmaryee","D-51","Land Tenure","Corduroy Creek.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",3719.9017298239701,"Rural Zoned Q100 Freehold m2","Easement",18.599508649119851,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":2},371990.17298239702,2,7439.8034596479401,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,10694.717473243913,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W51-YEAR)","v":1.2189944199947571},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,623326.10860019701,141850.45088248444,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,"y",null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","",664.27367799315107,"","","","","",19597.870242255936,null,39659.693160661336,6719.5946661283779,7844.9166632499328,6925.5222522285376,4166.8001665642278,2648.2838237514097,3348.4903587150297,6858.0565413358236,1780.5613817082983,519.76152834990728,5433.3725368557616,6601.456137262966,2554.6964538483253,20987.184002012447,11338.923493019336,2746.3730258621322,1042.2798331951014,3448.9061930403032,694.8727022296647,969.8992892232194,752.75765730757325,"","","",4808.0490159347091,"","","","","","",null,141850.45088248444]
[null,"Barmaryee","D-52","Land Tenure","Corduory Creek tributary A.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",2976.1797372513902,"Rural Zoned Q100 Freehold m2","Easement",14.880898686256952,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":2},297617.97372513905,2,5952.3594745027804,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,8214.2560748138349,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W52-YEAR)","v":1.4859473959783542},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,454450.60547749361,139052.56627170066,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,40241.429195822209,6818.158977837149,7959.9874152438797,7027.1071495223478,4227.9195957636721,2687.1293621011096,3397.6066616869712,6958.6518385587242,1806.678999773558,527.38549078215704,5513.0702940809142,6698.2875702249585,2592.1692345902447,21295.028068305743,11505.245011673051,2786.6573555634659,1057.5681949893997,3499.4954148543325,705.06522916372489,984.12595922624701,763.79925193678878,"","","","","","","","","","",null,139052.56627170063]
[null,"Barmaryee","D-53","Land Tenure","Corduory Creek tributary B.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",2327.7789353867101,"Rural Zoned Q100 Freehold m2","Easement",{"$f":"H49*50/10000","v":11.638894676933552},{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L49=\"\",0,L49*10000*K49)","v":232777.89353867102},{"$f":"IF(G49=SWTYPE1,VLOOKUP(I49,SWUnitrates1,2,FALSE),IF(G49=SWTYPE2,VLOOKUP(I49,SWUnitrates2,2,FALSE),0))","v":2},{"$f":"(N49*H49)","v":4655.5578707734203},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(R49=\"\",1,VLOOKUP(R49,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W49=\"\",\"\",IF(W49<=YEAR+5,0.075,IF(AND(W49>YEAR+5,W49<=YEAR+10),0.15,IF(AND(W49>YEAR+10,W49<=YEAR+20),0.2,IF(W49>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(O49=\"\",\"\",O49*S49*(1+T49)*(1+U49)*Q49),\"\")","v":6424.6698616673193},2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W53-YEAR)","v":1.4859473959783542},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((V49*X49*(1-Z49)+(M49*((1+Landind)^(W49-YEAR)))),0)","v":355442.42619607993},{"$f":"IFERROR(AA49*Y49,0)","v":108758.09368209155},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC49=\"y\",BH$16,IF(AND(AC49>0,AC49<=1),AC49*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD49=\"y\",BI$16,IF(AND(AD49>0,AD49<=1),AD49*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE49=\"y\",BJ$16,IF(AND(AE49>0,AE49<=1),AE49*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF49=\"y\",BK$16,IF(AND(AF49>0,AF49<=1),AF49*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG49=\"y\",BL$16,IF(AND(AG49>0,AG49<=1),AG49*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH49=\"y\",BM$16,IF(AND(AH49>0,AH49<=1),AH49*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI49=\"y\",BN$16,IF(AND(AI49>0,AI49<=1),AI49*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ49=\"y\",BO$16,IF(AND(AJ49>0,AJ49<=1),AJ49*BO$16,\"\"))","v":947.5},{"$f":"IF(AK49=\"y\",BP$16,IF(AND(AK49>0,AK49<=1),AK49*BP$16,\"\"))","v":246},{"$f":"IF(AL49=\"y\",BQ$16,IF(AND(AL49>0,AL49<=1),AL49*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM49=\"y\",BR$16,IF(AND(AM49>0,AM49<=1),AM49*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN49=\"y\",BS$16,IF(AND(AN49>0,AN49<=1),AN49*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO49=\"y\",BT$16,IF(AND(AO49>0,AO49<=1),AO49*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP49=\"y\",BU$16,IF(AND(AP49>0,AP49<=1),AP49*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ49=\"y\",BV$16,IF(AND(AQ49>0,AQ49<=1),AQ49*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR49=\"y\",BW$16,IF(AND(AR49>0,AR49<=1),AR49*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS49=\"y\",BX$16,IF(AND(AS49>0,AS49<=1),AS49*BX$16,\"\"))","v":144},{"$f":"IF(AT49=\"y\",BY$16,IF(AND(AT49>0,AT49<=1),AT49*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU49=\"y\",BZ$16,IF(AND(AU49>0,AU49<=1),AU49*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV49=\"y\",CA$16,IF(AND(AV49>0,AV49<=1),AV49*CA$16,\"\"))","v":134},{"$f":"IF(AW49=\"y\",CB$16,IF(AND(AW49>0,AW49<=1),AW49*CB$16,\"\"))","v":104},{"$f":"IF(AX49=\"y\",CC$16,IF(AND(AX49>0,AX49<=1),AX49*CC$16,\"\"))","v":""},{"$f":"IF(AY49=\"y\",CD$16,IF(AND(AY49>0,AY49<=1),AY49*CD$16,\"\"))","v":""},{"$f":"IF(AZ49=\"y\",CE$16,IF(AND(AZ49>0,AZ49<=1),AZ49*CE$16,\"\"))","v":""},{"$f":"IF(BA49=\"y\",CF$16,IF(AND(BA49>0,BA49<=1),BA49*CF$16,\"\"))","v":""},{"$f":"IF(BB49=\"y\",CG$16,IF(AND(BB49>0,BB49<=1),BB49*CG$16,\"\"))","v":""},{"$f":"IF(BC49=\"y\",CH$16,IF(AND(BC49>0,BC49<=1),BC49*CH$16,\"\"))","v":""},{"$f":"IF(BD49=\"y\",CI$16,IF(AND(BD49>0,BD49<=1),BD49*CI$16,\"\"))","v":""},{"$f":"IF(BE49=\"y\",CJ$16,IF(AND(BE49>0,BE49<=1),BE49*CJ$16,\"\"))","v":""},{"$f":"IF(BF49=\"y\",CK$16,IF(AND(BF49>0,BF49<=1),BF49*CK$16,\"\"))","v":""},{"$f":"SUM(BH49:CK49)","v":18933.596564262785},null,{"$f":"IF(BH49=\"\",\"\",(BH49/$CL49)*$AB49)","v":31474.29237536616},{"$f":"IF(BI49=\"\",\"\",(BI49/$CL49)*$AB49)","v":5332.7313025068488},{"$f":"IF(BJ49=\"\",\"\",(BJ49/$CL49)*$AB49)","v":6225.797050906709},{"$f":"IF(BK49=\"\",\"\",(BK49/$CL49)*$AB49)","v":5496.1573034800185},{"$f":"IF(BL49=\"\",\"\",(BL49/$CL49)*$AB49)","v":3306.8104228867915},{"$f":"IF(BM49=\"\",\"\",(BM49/$CL49)*$AB49)","v":2101.7020737917023},{"$f":"IF(BN49=\"\",\"\",(BN49/$CL49)*$AB49)","v":2657.3923338073078},{"$f":"IF(BO49=\"\",\"\",(BO49/$CL49)*$AB49)","v":5442.615903112971},{"$f":"IF(BP49=\"\",\"\",(BP49/$CL49)*$AB49)","v":1413.0696698319693},{"$f":"IF(BQ49=\"\",\"\",(BQ49/$CL49)*$AB49)","v":412.4874653588812},{"$f":"IF(BR49=\"\",\"\",(BR49/$CL49)*$AB49)","v":4311.9737491794431},{"$f":"IF(BS49=\"\",\"\",(BS49/$CL49)*$AB49)","v":5238.9754939774521},{"$f":"IF(BT49=\"\",\"\",(BT49/$CL49)*$AB49)","v":2027.4302877988403},{"$f":"IF(BU49=\"\",\"\",(BU49/$CL49)*$AB49)","v":16655.619667530784},{"$f":"IF(BV49=\"\",\"\",(BV49/$CL49)*$AB49)","v":8998.6725765996216},{"$f":"IF(BW49=\"\",\"\",(BW49/$CL49)*$AB49)","v":2179.5465546754217},{"$f":"IF(BX49=\"\",\"\",(BX49/$CL49)*$AB49)","v":827.16273356017712},{"$f":"IF(BY49=\"\",\"\",(BY49/$CL49)*$AB49)","v":2737.0832511290009},{"$f":"IF(BZ49=\"\",\"\",(BZ49/$CL49)*$AB49)","v":551.45728195725951},{"$f":"IF(CA49=\"\",\"\",(CA49/$CL49)*$AB49)","v":769.72087706294258},{"$f":"IF(CB49=\"\",\"\",(CB49/$CL49)*$AB49)","v":597.39530757123907},{"$f":"IF(CC49=\"\",\"\",(CC49/$CL49)*$AB49)","v":""},{"$f":"IF(CD49=\"\",\"\",(CD49/$CL49)*$AB49)","v":""},{"$f":"IF(CE49=\"\",\"\",(CE49/$CL49)*$AB49)","v":""},{"$f":"IF(CF49=\"\",\"\",(CF49/$CL49)*$AB49)","v":""},{"$f":"IF(CG49=\"\",\"\",(CG49/$CL49)*$AB49)","v":""},{"$f":"IF(CH49=\"\",\"\",(CH49/$CL49)*$AB49)","v":""},{"$f":"IF(CI49=\"\",\"\",(CI49/$CL49)*$AB49)","v":""},{"$f":"IF(CJ49=\"\",\"\",(CJ49/$CL49)*$AB49)","v":""},{"$f":"IF(CK49=\"\",\"\",(CK49/$CL49)*$AB49)","v":""},{"$f":"IF(SUM(CN49:DQ49)=AB49,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN49:DQ49)","v":108758.09368209155}]
[null,"Barmaryee","D-54","Land Tenure","Corduroy Creek tributary D.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1487.4846381386701,"Rural Zoned Q100 Freehold m2","Easement",7.4374231906933508,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":2},148748.46381386701,2,2974.9692762773402,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,4105.4576012627294,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W54-YEAR)","v":1.4859473959783542},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,227132.88649189202,69498.005659408518,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,20112.531174213291,3407.6929605355199,3978.3749790889342,3512.124555058751,2113.1000158585866,1343.0182313210012,1698.1123997451939,3477.9108205242114,902.97209693821208,263.58549723887825,2755.4140191134952,3347.7816335604002,1295.5574784840262,10643.183516056912,5750.2828201802449,1392.7619882208271,528.56903235407538,1749.0360564177311,352.38923380190141,491.86284955170902,381.74430114461001,"","","","","","","","","","",null,69498.005659408504]
[null,"Yeppoon","D-55","Land Tenure","Todd Ave Drain - Smith to Kean St.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",240.83733512737001,"Rural Zoned Q100 Freehold m2","Easement",1.2041866756368502,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":2},24083.733512737006,2,481.67467025474002,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,637.01475141189349,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W55-YEAR)","v":1.4859473959783542},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,30304.507175727442,16763.063366932827,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,4851.1843087270927,821.94262253300474,959.59231116237822,847.13174011836338,509.68411439168943,323.93878789717769,409.58823913027544,838.87931625986289,217.79874596298285,63.577369607895278,664.61158656689554,807.49188598377543,312.49115569967967,2567.1579783153647,1386.9801640763662,335.93708541822605,127.4919488563802,421.87113092807931,84.997015381929671,118.63834129690936,92.077518618496825,"","","","","","","","","","",null,16763.063366932827]
[null,"Lammermoor","D-57","Land Tenure","Chandler Road Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",120.754225563297,"Rural Zoned Q100 Freehold m2","Easement",0.60377112781648501,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":2},12075.4225563297,2,241.508451126594,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,333.28166255469966,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W56-YEAR)","v":1.4859473959783542},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,18438.681721516892,5641.8585015418166,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,1632.7382910648805,276.63702458257205,322.96507626554501,285.11479705676243,171.54177556555481,109.02642103483537,137.85301877621583,282.33732096630922,73.303409981754157,21.39791011800019,223.68492248810935,271.77341409150654,105.1735500158436,864.01523085153894,466.80882001556813,113.06462666535793,42.909313160051212,141.98700884688856,28.607010743881897,39.929499746158768,30.990059504481433,"","","","","","","","","","",null,5641.8585015418157]
[null,"Lammermoor","D-58","Land Tenure","Chandler Road Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",70.145577679267504,"Rural Zoned Q100 Freehold m2","Easement",0.35072788839633756,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":2},7014.5577679267508,2,140.29115535853501,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,193.60179439477827,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W57-YEAR)","v":1.4859473959783542},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,10710.94593142815,3277.3298154099966,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,948.45021026425286,160.6971831113818,187.60893657506219,165.62188239094249,99.647833332885639,63.332949634816572,80.078188500491535,164.00845922544781,42.581615798902547,12.42994818073168,129.93754904126271,157.87193400799615,61.094834470811648,501.90249831048726,271.16710983008352,65.678724827521492,24.925823882284416,82.479604436662569,16.617681782529079,23.194863890459111,18.001983914983189,"","","","","","","","","","",null,3277.3298154099962]
[null,"Lammermoor","D-59","Land Tenure","Chandler Road Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",167.12633269817101,"Rural Zoned Q100 Freehold m2","Easement",0.83563166349085516,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":2},16712.633269817103,2,334.25266539634202,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,461.26867824695199,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W58-YEAR)","v":1.4859473959783542},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,25519.514878513368,7808.448247390158,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,2259.7433884292309,382.87133382992414,446.99031055896677,394.60474536439875,237.4173468552957,150.89480993116533,190.79141431257443,390.76066130863234,101.45342763263699,29.61514786537975,309.58453504152192,376.13999684148848,145.56235716804747,1195.8148566146024,646.07301149447562,156.48376960990203,59.387372272763116,196.51294162724412,39.592691458867918,55.263249198265676,42.890879974773362,"","","","","","","","","","",null,7808.4482473901571]
[null,"Lammermoor","D-60(part)","Land Tenure","Bottlebrush Drive Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",65,"Rural Zoned Q100 Freehold m2","Easement",0.32500000000000001,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":2},6500,2,130,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,179.39999999999998,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W59-YEAR)","v":1.4859473959783542},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,9925.2370366978193,3036.9190054387805,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,878.8759848705007,148.90912938232279,173.84675243730041,153.47257391812929,92.338097153514013,58.687117028046195,74.203997240304773,151.97750453204952,39.458011730748474,11.518140679399652,120.40588968131617,146.29112839358268,56.613180359857381,465.08509117067331,251.27545772803575,60.860816248587163,23.097372720438131,76.429255638843173,15.39868016773983,21.493388503741038,16.681435853649763,"","","","","","","","","","",null,3036.9190054387805]
[null,"Lammermoor","D-60(part)","Land Tenure","Bottlebrush Drive Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",170,"Rural Zoned Q100 Freehold m2","Easement",0.85,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":2},17000,2,340,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,469.2,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W60-YEAR)","v":1.4859473959783542},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,25958.312249825067,7942.7112449937331,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,2298.5987296613093,389.4546460768442,454.67612175909335,401.38980870895352,241.49963870919049,153.4893829964285,194.07199278233554,397.47962723766796,103.19787683426523,30.124367930737549,314.90771147421151,382.60756656783161,148.06524094116546,1216.3763922925302,657.18196636563198,159.17444249630489,60.408513268838185,199.89189936312826,40.273471207934932,56.213477625168863,43.628370694160914,"","","","","","","","","","",null,7942.7112449937313]
[null,"Taroomball","D-61","Land Tenure","Causeway Lake tributary A.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1905.7735361778,"Rural Zoned Q100 Freehold m2","Easement",9.5288676808890003,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":2},190577.35361778,2,3811.5470723556,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,5259.934959850727,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W61-YEAR)","v":1.4859473959783542},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,291003.90899739187,89041.22880124049,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,25768.286054590779,4365.9550472631818,5097.1160022378544,4499.7533831117235,2707.3154144027944,1720.6823776403073,2175.6309879874357,4455.9185574080248,1156.8928391792867,337.70719527342834,3530.2516639168612,4289.1963241550557,1659.8753989027227,13636.105520367824,7367.294117370061,1784.4143537959578,677.20556439763118,2240.8746582503877,451.48303316529984,630.17740020335123,489.09290762051143,"","","","","","","","","","",null,89041.22880124049]
[null,"Taroomball","D-62","Land Tenure","Causeway Lake tributary B.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1589.0773777480999,"Rural Zoned Q100 Freehold m2","Easement",7.9453868887404999,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":2},158907.73777481,2,3178.1547554961999,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,4385.8535625847553,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W62-YEAR)","v":1.4859473959783542},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,242645.6868277553,74244.604455323468,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,21486.183775442987,3640.4327514094471,4250.0914075859764,3751.9968510472672,2257.4212506300823,1434.744154377285,1814.0906669700116,3715.4463750536806,964.64359711156249,281.58795057467876,2943.6042375417373,3576.4295799305382,1384.0419106495756,11370.095340111224,6143.0176224449333,1487.8853275679055,564.66942269945116,1868.4923251355706,376.45683541128739,525.45626834532266,407.81680528293697,"","","","","","","","","","",null,74244.604455323468]
[null,"KinkaBeach","D-63","Land Tenure","Kinka Creek Tributary A.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1814.94349911929,"Rural Zoned Q100 Freehold m2","Easement",9.0747174955964489,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":2},181494.34991192899,2,3629.88699823858,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,5009.2440575692399,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W63-YEAR)","v":1.2189944199947571},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,275797.29719098395,84388.317416609745,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,24421.746331812865,4137.809027518294,4830.7626578951304,4264.6156382020354,2565.8427631034724,1630.7669223838707,2061.9418764483421,4223.0714318249784,1096.4385986585169,320.06007073669281,3345.7759061269871,4065.0613849110523,1573.1374546425084,12923.541335529646,6982.31103555351,1691.1685397673889,641.81771628791228,2123.7761933114302,427.89047303035733,597.24704154569611,463.53501731904777,"","","","","","","","","","",null,84388.317416609716]
[null,"KinkaBeach","D-64","Land Tenure","Kinka Creek.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",760.729793997775,"Rural Zoned Q100 Freehold m2","Easement",3.8036489699888749,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":2},76072.979399777498,2,1521.45958799555,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,2099.6142314338585,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W64-YEAR)","v":1.4859473959783542},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,116160.3619431726,35542.688759928787,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,10285.956106463502,1742.7632510677297,2034.6216025970725,1796.1716852468737,1080.6821788575269,686.84674533952148,868.44910052966941,1778.6740879224915,461.798232853755,134.80296594272446,1409.1745792828688,1712.1233841008032,662.57435434943363,5443.1397784261953,2940.8111876022349,712.28671088191004,270.32091679244195,894.49249073139151,180.2189967975745,251.54863090407792,195.23177323898585,"","","","","","","","","","",null,35542.688759928787]
[null,"KinkaBeach","D-65","Land Tenure","Kinka Creek tributary B.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",952.42684795775006,"Rural Zoned Q100 Freehold m2","Easement",4.7621342397887503,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":2},95242.684795775,2,1904.8536959155001,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,2628.69810036339,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W65-YEAR)","v":1.1261624192640001},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,144485.96047048899,44209.741062052548,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,12794.177140449425,2167.7344835270019,2530.7622284188492,2234.1665157668263,1344.2055445037115,854.33369900276034,1080.2196232063015,2212.402145261713,574.4073115930147,167.67454648629337,1752.8005177694747,2129.6231128894847,824.1425075631729,6770.4444588919259,3657.9253188875105,885.9771769864667,336.23842629835008,1112.6136704032654,224.16523512611178,312.88853558318687,242.83886343769728,"","","","","","","","","","",null,44209.741062052541]
[null,"KinkaBeach","D-66","Land Tenure","Kinka Creek tributary C.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",314.17143346580502,"Rural Zoned Q100 Freehold m2","Easement",1.570857167329025,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":2},31417.143346580502,2,628.34286693161005,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,867.11315636562176,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W66-YEAR)","v":1.2189944199947571},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,47741.228444043714,14607.836918013654,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,4227.4677181560128,716.2654893741834,836.21756253043736,738.21604302545882,444.15404629579427,282.28998968980329,356.92749408524134,731.02463300304612,189.79636909630537,55.403229504008209,579.16249899423462,703.67268349881283,272.31417914861515,2237.098570180377,1208.6561747009928,292.74566653387114,111.10031361734949,367.63117493022736,74.068952197984146,103.3850140605891,80.239115390307958,"","","","","","","","","","",null,14607.836918013652]
[null,"Zilzie","D-67","Land Tenure","Seaspray Zilzie drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",303.21384400404003,"Rural Zoned Q100 Freehold m2","Easement",1.5160692200202002,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":2},30321.384400404004,2,606.42768800808005,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,802.00061739068576,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W67-YEAR)","v":1.3458683383241292},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,38040.98562887108,21042.528391555657,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,6089.6496848199386,1031.7774616898741,1204.5679247257701,1063.3971430300828,639.8020584333334,406.63755736310361,514.15257236023342,1053.0379467697981,273.40088116661775,79.808121925589873,834.28117364741752,1013.6375771437188,392.26744372342614,3222.5311962293049,1741.0641982463378,421.6989164184555,160.03954019509331,529.57118014856542,106.69601791877037,148.92568323710071,115.58411236312296,"","","","","","","","","","",null,21042.52839155565]
[null,"Coorooman","D-68","Land Tenure","Coorooman Creek tributary.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",2341.4425026673298,"Rural Zoned Q100 Freehold m2","Easement",11.707212513336648,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":2},234144.25026673297,2,4682.8850053346596,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,6462.3813073618303,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W68-YEAR)","v":1.2189944199947571},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,355803.64572070842,108868.61944942827,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,31506.278227622231,5338.1507080816928,6232.1240374604222,5501.7427912612411,3310.1709797617123,2103.8379353773053,2660.0929174316152,5448.1469792714861,1414.5057064915943,412.90665709056816,4316.3558065622892,5244.2996199061645,2029.4906704397467,16672.545995327622,9007.8175069479566,2181.761525968554,828.00334038532344,2739.8648209078883,552.01770221820948,770.50310841412045,598.00241250051147,"","","","","","","","","","",null,108868.61944942827]
[null,"Yeppoon","D-69","Land Tenure","Cordingley Street drainage corridor to Yeppoon Creek.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",553.20188979641205,"Rural Zoned Q100 Freehold m2","Easement",2.7660094489820604,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":2},55320.188979641207,2,1106.4037795928241,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,1463.2189985115094,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W69-YEAR)","v":1.4859473959783542},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70098334034165199},0,64473.784316038655,45195.048694323988,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,13079.322451918759,2216.0470336584135,2587.1656200520506,2283.9596443142327,1374.1640095506364,873.37433334967022,1104.2946033736957,2261.7102087565972,587.20919404129074,171.41152857263285,1791.8653864277987,2177.0862704783622,842.51026732095011,6921.3381406679118,3739.4499251936181,905.7230532013441,343.73221114612141,1137.410620461832,229.16123174933708,319.86191870541853,248.25104138330991,"","","","","","","","","","",null,45195.048694323981]
[null,"Yeppoon","D-70","Land Tenure","Cordingley Street drainage corridor works.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",237.41740463535601,"Rural Zoned Q100 Freehold m2","Easement",1.1870870231767801,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":2},23741.7404635356,2,474.83480927071201,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,627.96903526051665,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W70-YEAR)","v":1.6406059944647295},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,29971.298909600271,16578.747837659037,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,4797.8439028659805,812.90508648194475,949.04127041001516,837.81724123312108,504.07996583899347,320.37697178775716,405.08467844884672,829.65555555522485,215.40397537370481,62.878315009543627,657.30395826184406,798.6132406495949,309.0552101630314,2538.9312114562708,1371.7298498922494,332.24334398527913,126.09013192607111,417.23251571317013,84.062444561913765,117.3338727645384,91.065095279940252,"","","","","","","","","","",null,16578.747837659037]
[null,"Barmaryee","D-71","Land Tenure","Waste Transfer Station Yeppoon.  New works District Treatment Facility.",null,"SW Asset Type 2",1,"Region Treatment Facility","Rural Grazing unFlooded m2",25,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0.7},175000,250000,250000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,345000,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W71-YEAR)","v":1.4859473959783542},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,748178.81081925484,307804.27396227355,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,89077.708013110809,15092.554781275045,17620.085790510246,15555.078717407507,9358.8472074805231,5948.1815008585636,7520.8813454511419,15403.547265274157,3999.2323242822613,1167.4110909341491,12203.633810373685,14827.209577096564,5737.979460813257,47138.293303868842,25467.804604601639,6168.4948872849827,2341.0140434822993,7746.42046734208,1560.7197822925164,2178.4436237960285,1690.7323647372161,"","","","","","","","","","ERROR",null,307804.2739622735]
[null,"Lammermoor","D-72","Land Tenure","Lot 1 RP618801 Lammermoor.  New works District Treatment Facility.",null,"SW Asset Type 2",1,"District Treatment facility","Rural Grazing Flooded m2",12.5,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0.1},12500,100000,100000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,132249.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W72-YEAR)","v":1.4859473959783542},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,211753.97336807178,117132.58536710014,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,33897.847173591123,5743.3574218076355,6705.1902056614472,5919.3674028776286,3561.438427597076,2263.5354228827787,2862.0144382396084,5861.7032563590337,1521.8775736826619,444.24944951902677,4644.0004249506519,5642.3823138921553,2183.5446284633249,17938.120525095645,9691.5801673590686,2347.3740135914654,890.85516508253386,2947.8416430033376,593.92009337695754,828.99022306291351,643.39539700405226,"","","","","","","","","","",null,117132.58536710014]
[null,"Barmaryee","D-73","Land Tenure","Corduroy Creek tributary C.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",1607.53787059045,"Rural Zoned Q100 Freehold m2","Easement",{"$f":"H69*50/10000","v":8.0376893529522491},{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":2},160753.78705904499,2,3215.0757411809,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,4436.8045228296414,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W73-YEAR)","v":1.4859473959783542},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,245464.52940121046,75107.11247936498,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,21735.791218950908,3682.7240732113373,4299.4652034172768,3795.5842256982301,2283.6459703466767,1451.4117405901218,1835.1651648150637,3758.6091386630969,975.8499716212367,284.85918986035927,2977.8004231515629,3617.9773696014458,1400.1204831236648,11502.18303236722,6214.3817576579568,1505.1702608407761,571.22925168072391,1890.1988132381396,380.83017733464425,531.56055364734038,412.55445954718954,"","","","","","","","","","",null,75107.11247936498]
[null,"Inverness","D-74","Land Tenure","Capsize Gully.  Establish tenure - trunk drainage system connectivity. ",null,"SW Asset Type 1",3129.58659822251,"Rural Zoned Q100 Freehold m2","Easement",15.647932991112551,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":2},312958.65982225101,2,6259.17319644502,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,8997.5614698897152,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W74-YEAR)","v":1.6406059944647295},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,528203.30660709902,120203.3352462921,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,34786.513720026029,5893.9253790835592,6880.9735877960075,6074.5496408544641,3654.8051588701751,2322.8763065880257,2937.0450581386413,6015.373770075701,1561.7751424154326,455.89590075346536,4765.747620226768,5790.3031059965679,2240.788472121772,18408.386602316888,9945.6548002618274,2408.9128112374274,914.20983946269223,3025.1223103834677,609.49031279345161,850.72304505556087,660.26266183416669,"","","","","","","","","","",null,120203.33524629209]
[null,"Zilzie","D-75","Land Tenure","Thomas to Keppel Drainage Path.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",22.5,"Rural Zoned Q100 Freehold m2","Easement",0.1125,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":2},2250,2,45,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,62.099999999999994,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W75-YEAR)","v":1.3458683383241292},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,3426.9600647612256,1048.579506269976,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,303.45601731149821,51.414957424670639,60.025355141470179,52.990611701151764,31.88225835122379,20.263335336724211,25.620963433713786,52.474398026737887,13.623959804303452,3.9769536971921986,41.573432853468574,50.511020843131554,19.547251870662059,160.58337229273934,86.759737395155682,21.013864557744697,7.975000861055678,26.389294873796228,5.3168162926245008,7.4211813568157003,5.7597228440957675,"","","","","","","","","","",null,1048.5795062699758]
[null,"Barlows Hill","D-76(part)","Land Tenure","Jarman St Gully - Jarman to Farnborough Road.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",86,"Rural Zoned Q100 Freehold m2","Easement",0.43,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":2},8600,2,172,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,237.35999999999999,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W42-YEAR)","v":1.4859473959783542},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,13131.852079323267,4018.0774533497706,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,1162.8205338286623,197.01823272122704,230.01262630165897,203.05602087629413,122.17040546464929,77.64757022172266,98.177596348710907,201.07792907317318,52.205984751451822,15.239386129667229,159.30625403989521,193.55441602843243,74.903592476118988,615.34335139504458,332.45675945555496,80.523541498130697,30.559600830118139,101.12178438370017,20.37363837577885,28.437406328026601,22.070822821751989,"","","","","","","","","","",null,4018.0774533497697]
[null,"Barlows Hill","D-76(part)","Land Tenure","Jarman St Gully - Jarman to Farnborough Road.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",105,"Rural Zoned Q100 Freehold m2","Easement",0.52500000000000002,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":2},10500,2,210,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,289.79999999999995,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W43-YEAR)","v":1.3458683383241292},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,15992.480302219054,4893.371029259888,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,1416.1280807869916,239.93646798179631,280.1183239935275,247.28952127204155,148.78387230571101,94.562231571379641,119.56449602399768,244.8805241247768,63.578479086749432,18.559117253563592,194.00935331618669,235.71809726794726,91.220508729756261,749.38907069945026,404.87877451072649,98.06470126947525,37.216670684926498,123.1500427443824,24.811809365581002,34.632179665139937,26.878706605780248,"","","","","","","","","","",null,4893.371029259888]
[null,"Taroomball","D-8","Land Tenure","Ross Creek drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",3087.6891959999998,"Rural Zoned Q100 Freehold m2","Easement",15.438445979999997,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":2},308768.91959999996,2,6175.3783919999996,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,8877.1064384999991,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W17-YEAR)","v":1.4859473959783542},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,519759.0535962698,118281.6748498716,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,34230.390500912821,5799.7006809315844,6770.9691989378298,5977.4373481963412,3596.3767108072016,2285.7410690756255,2890.0912597339366,5919.207507135191,1536.8074372087146,448.60760799874822,4689.5588152958535,5697.7349909832419,2204.9655521103673,18114.096369660791,9786.656125998983,2370.4021298299599,899.59459739046702,2976.760443166715,599.74654492130969,837.12275034946242,649.70720922644841,"","","","","","","","","","",null,118281.67484987158]
[null,"Lammermoor","D-9","Land Tenure","Chandler Road, Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.",null,"SW Asset Type 1",774.65427699999998,"Rural Zoned Q100 Freehold m2","Easement",3.8732713849999998,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":2},77465.4277,2,1549.308554,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,2138.0458045199998,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W18-YEAR)","v":1.6406059944647295},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,107765.95721950264,44335.420544022672,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,12830.548435929051,2173.896920591631,2537.9566810036495,2240.5178058579049,1348.0268529401819,856.76239942354721,1083.2904722861001,2218.6915635855121,576.04023708922011,168.1512118011251,1757.7833802739403,2135.6772069237354,826.4853804443942,6789.6914830060614,3668.3240714727813,888.49583350799492,337.19428512539713,1115.7766093024752,224.80249220904329,313.7780153250223,243.52920592389793,"","","","","","","","","","",null,44335.420544022658]
[null,"Inverness","D-74","Land Tenure","Capsize Gully.  Establish tenure - trunk drainage system connectivity. ","Terminal Value","SW Asset Type 1",{"$f":"3129.58659822251*-0.7","v":-2190.710618755757},"Rural Zoned Q100 Freehold m2","Easement",{"$f":"H76*50/10000","v":-10.953553093778785},{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L76=\"\",0,L76*10000*K76)","v":-219071.06187557569},{"$f":"IF(G76=SWTYPE1,VLOOKUP(I76,SWUnitrates1,2,FALSE),IF(G76=SWTYPE2,VLOOKUP(I76,SWUnitrates2,2,FALSE),0))","v":2},{"$f":"(N76*H76)","v":-4381.4212375115139},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(R76=\"\",1,VLOOKUP(R76,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W76=\"\",\"\",IF(W76<=YEAR+5,0.075,IF(AND(W76>YEAR+5,W76<=YEAR+10),0.15,IF(AND(W76>YEAR+10,W76<=YEAR+20),0.2,IF(W76>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(O76=\"\",\"\",O76*S76*(1+T76)*(1+U76)*Q76),\"\")","v":-6046.3613077658883},2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W76-YEAR)","v":1.4859473959783542},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((V76*X76*(1-Z76)+(M76*((1+Landind)^(W76-YEAR)))),0)","v":-334512.64876864362},{"$f":"IFERROR(AA76*Y76,0)","v":-102354.01097716783},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC76=\"y\",BH$16,IF(AND(AC76>0,AC76<=1),AC76*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD76=\"y\",BI$16,IF(AND(AD76>0,AD76<=1),AD76*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE76=\"y\",BJ$16,IF(AND(AE76>0,AE76<=1),AE76*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF76=\"y\",BK$16,IF(AND(AF76>0,AF76<=1),AF76*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG76=\"y\",BL$16,IF(AND(AG76>0,AG76<=1),AG76*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH76=\"y\",BM$16,IF(AND(AH76>0,AH76<=1),AH76*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI76=\"y\",BN$16,IF(AND(AI76>0,AI76<=1),AI76*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ76=\"y\",BO$16,IF(AND(AJ76>0,AJ76<=1),AJ76*BO$16,\"\"))","v":947.5},{"$f":"IF(AK76=\"y\",BP$16,IF(AND(AK76>0,AK76<=1),AK76*BP$16,\"\"))","v":246},{"$f":"IF(AL76=\"y\",BQ$16,IF(AND(AL76>0,AL76<=1),AL76*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM76=\"y\",BR$16,IF(AND(AM76>0,AM76<=1),AM76*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN76=\"y\",BS$16,IF(AND(AN76>0,AN76<=1),AN76*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO76=\"y\",BT$16,IF(AND(AO76>0,AO76<=1),AO76*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP76=\"y\",BU$16,IF(AND(AP76>0,AP76<=1),AP76*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ76=\"y\",BV$16,IF(AND(AQ76>0,AQ76<=1),AQ76*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR76=\"y\",BW$16,IF(AND(AR76>0,AR76<=1),AR76*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS76=\"y\",BX$16,IF(AND(AS76>0,AS76<=1),AS76*BX$16,\"\"))","v":144},{"$f":"IF(AT76=\"y\",BY$16,IF(AND(AT76>0,AT76<=1),AT76*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU76=\"y\",BZ$16,IF(AND(AU76>0,AU76<=1),AU76*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV76=\"y\",CA$16,IF(AND(AV76>0,AV76<=1),AV76*CA$16,\"\"))","v":134},{"$f":"IF(AW76=\"y\",CB$16,IF(AND(AW76>0,AW76<=1),AW76*CB$16,\"\"))","v":104},{"$f":"IF(AX76=\"y\",CC$16,IF(AND(AX76>0,AX76<=1),AX76*CC$16,\"\"))","v":""},{"$f":"IF(AY76=\"y\",CD$16,IF(AND(AY76>0,AY76<=1),AY76*CD$16,\"\"))","v":""},{"$f":"IF(AZ76=\"y\",CE$16,IF(AND(AZ76>0,AZ76<=1),AZ76*CE$16,\"\"))","v":""},{"$f":"IF(BA76=\"y\",CF$16,IF(AND(BA76>0,BA76<=1),BA76*CF$16,\"\"))","v":""},{"$f":"IF(BB76=\"y\",CG$16,IF(AND(BB76>0,BB76<=1),BB76*CG$16,\"\"))","v":""},{"$f":"IF(BC76=\"y\",CH$16,IF(AND(BC76>0,BC76<=1),BC76*CH$16,\"\"))","v":""},{"$f":"IF(BD76=\"y\",CI$16,IF(AND(BD76>0,BD76<=1),BD76*CI$16,\"\"))","v":""},{"$f":"IF(BE76=\"y\",CJ$16,IF(AND(BE76>0,BE76<=1),BE76*CJ$16,\"\"))","v":""},{"$f":"IF(BF76=\"y\",CK$16,IF(AND(BF76>0,BF76<=1),BF76*CK$16,\"\"))","v":""},{"$f":"SUM(BH76:CK76)","v":18933.596564262785},null,{"$f":"IF(BH76=\"\",\"\",(BH76/$CL76)*$AB76)","v":-29620.968501926611},-5018.7201687312217,-5859.1988707784194,-5172.5230364649797,-3112.0930761523673,-1977.9460070385016,-2500.9151493609006,-5122.1343536978775,-1329.8628506698446,-388.19866299513023,-4058.0686320860545,-4930.485052332052,-1908.047621167299,-15674.874582347436,-8468.7971304234034,{"$f":"IF(BW76=\"\",\"\",(BW76/$CL76)*$AB76)","v":-2051.2067141834277},-778.4563028311286,-2575.9135678709545,-518.98541781986648,-724.39683735674464,-562.21844093359289,"","","",{"$f":"IF(CF76=\"\",\"\",(CF76/$CL76)*$AB76)","v":""},"","","","",{"$f":"IF(CK76=\"\",\"\",(CK76/$CL76)*$AB76)","v":""},{"$f":"IF(SUM(CN76:DQ76)=AB76,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN76:DQ76)","v":-102354.01097716781}]
[null,"Barmaryee","D-73","Land Tenure","Corduroy Creek tributary C.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"1607.53787059045*-0.7","v":-1125.2765094133149},"Rural Zoned Q100 Freehold m2","Easement",-5.6263825470665747,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":2},-112527.65094133149,2,-2250.5530188266298,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-3105.7631659807485,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W77-YEAR)","v":1.4859473959783542},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-171825.17058084733,-52574.978735555494,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-15215.053853265637,-2577.9068512479366,-3009.6256423920941,-2656.9089579887614,-1598.5521792426739,-1015.9882184130854,-1284.6156153705447,-2631.0263970641681,-683.09498013486586,-199.40143290225151,-2084.4602962060944,-2532.5841587210125,-980.08433818656545,-8051.528122657056,-4350.0672303605706,-1053.6191825885435,-399.86047617650684,-1323.139169266698,-266.58112413425101,-372.09238755313828,-288.78812168303273,"","","","","","","","","","",null,-52574.978735555487]
[null,"Barmaryee","D-71","Land Tenure","Waste Transfer Station Yeppoon.  New works District Treatment Facility.","Terminal Value","SW Asset Type 2",-0.7,"Region Treatment Facility","Rural Grazing unFlooded m2",25,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0.7},{"$f":"IF(L78=\"\",0,L78*10000*K78)","v":175000},{"$f":"IF(G78=SWTYPE1,VLOOKUP(I78,SWUnitrates1,2,FALSE),IF(G78=SWTYPE2,VLOOKUP(I78,SWUnitrates2,2,FALSE),0))","v":250000},{"$f":"(N78*H78)","v":-175000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(R78=\"\",1,VLOOKUP(R78,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W78=\"\",\"\",IF(W78<=YEAR+5,0.075,IF(AND(W78>YEAR+5,W78<=YEAR+10),0.15,IF(AND(W78>YEAR+10,W78<=YEAR+20),0.2,IF(W78>YEAR+20,0.25,\"\")))))","v":0.15},0.15,{"$f":"IFERROR(IF(O78=\"\",\"\",O78*S78*(1+T78)*(1+U78)*Q78),\"\")","v":-231437.49999999994},2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W78-YEAR)","v":1.2189944199947571},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,{"$f":"IFERROR((V78*X78*(1-Z78)+(M78*((1+Landind)^(W78-YEAR)))),0)","v":-68796.997578454029},{"$f":"IFERROR(AA78*Y78,0)","v":-38055.343489830768},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC78=\"y\",BH$16,IF(AND(AC78>0,AC78<=1),AC78*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD78=\"y\",BI$16,IF(AND(AD78>0,AD78<=1),AD78*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE78=\"y\",BJ$16,IF(AND(AE78>0,AE78<=1),AE78*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF78=\"y\",BK$16,IF(AND(AF78>0,AF78<=1),AF78*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG78=\"y\",BL$16,IF(AND(AG78>0,AG78<=1),AG78*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH78=\"y\",BM$16,IF(AND(AH78>0,AH78<=1),AH78*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI78=\"y\",BN$16,IF(AND(AI78>0,AI78<=1),AI78*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ78=\"y\",BO$16,IF(AND(AJ78>0,AJ78<=1),AJ78*BO$16,\"\"))","v":947.5},{"$f":"IF(AK78=\"y\",BP$16,IF(AND(AK78>0,AK78<=1),AK78*BP$16,\"\"))","v":246},{"$f":"IF(AL78=\"y\",BQ$16,IF(AND(AL78>0,AL78<=1),AL78*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM78=\"y\",BR$16,IF(AND(AM78>0,AM78<=1),AM78*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN78=\"y\",BS$16,IF(AND(AN78>0,AN78<=1),AN78*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO78=\"y\",BT$16,IF(AND(AO78>0,AO78<=1),AO78*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP78=\"y\",BU$16,IF(AND(AP78>0,AP78<=1),AP78*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ78=\"y\",BV$16,IF(AND(AQ78>0,AQ78<=1),AQ78*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR78=\"y\",BW$16,IF(AND(AR78>0,AR78<=1),AR78*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS78=\"y\",BX$16,IF(AND(AS78>0,AS78<=1),AS78*BX$16,\"\"))","v":144},{"$f":"IF(AT78=\"y\",BY$16,IF(AND(AT78>0,AT78<=1),AT78*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU78=\"y\",BZ$16,IF(AND(AU78>0,AU78<=1),AU78*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV78=\"y\",CA$16,IF(AND(AV78>0,AV78<=1),AV78*CA$16,\"\"))","v":134},{"$f":"IF(AW78=\"y\",CB$16,IF(AND(AW78>0,AW78<=1),AW78*CB$16,\"\"))","v":104},{"$f":"IF(AX78=\"y\",CC$16,IF(AND(AX78>0,AX78<=1),AX78*CC$16,\"\"))","v":""},{"$f":"IF(AY78=\"y\",CD$16,IF(AND(AY78>0,AY78<=1),AY78*CD$16,\"\"))","v":""},{"$f":"IF(AZ78=\"y\",CE$16,IF(AND(AZ78>0,AZ78<=1),AZ78*CE$16,\"\"))","v":""},{"$f":"IF(BA78=\"y\",CF$16,IF(AND(BA78>0,BA78<=1),BA78*CF$16,\"\"))","v":""},{"$f":"IF(BB78=\"y\",CG$16,IF(AND(BB78>0,BB78<=1),BB78*CG$16,\"\"))","v":""},{"$f":"IF(BC78=\"y\",CH$16,IF(AND(BC78>0,BC78<=1),BC78*CH$16,\"\"))","v":""},{"$f":"IF(BD78=\"y\",CI$16,IF(AND(BD78>0,BD78<=1),BD78*CI$16,\"\"))","v":""},{"$f":"IF(BE78=\"y\",CJ$16,IF(AND(BE78>0,BE78<=1),BE78*CJ$16,\"\"))","v":""},{"$f":"IF(BF78=\"y\",CK$16,IF(AND(BF78>0,BF78<=1),BF78*CK$16,\"\"))","v":""},{"$f":"SUM(BH78:CK78)","v":18933.596564262785},null,{"$f":"IF(BH78=\"\",\"\",(BH78/$CL78)*$AB78)","v":-11013.111455824905},-1865.9661509797807,-2178.4571359146853,-1923.1502408405561,-1157.079921486624,-735.40268704252583,-929.84323857206562,-1904.4156684247284,-494.44459570710626,-144.33272640256538,-1508.7947626575333,-1833.1602293517105,-709.41438371842139,-5827.937085184808,-3148.708884655704,-762.64110543074105,{"$f":"IF(BX78=\"\",\"\",(BX78/$CL78)*$AB78)","v":-289.43098285294025},-957.72774012062587,-192.95939800301565,-269.33160904370828,-209.03348761601239,"","","","","","","","",{"$f":"IF(CK78=\"\",\"\",(CK78/$CL78)*$AB78)","v":""},{"$f":"IF(SUM(CN78:DQ78)=AB78,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN78:DQ78)","v":-38055.343489830753}]
[null,"Lammermoor","D-72","Land Tenure","Lot 1 RP618801 Lammermoor.  New works District Treatment Facility.","Terminal Value","SW Asset Type 2",-0.7,"District Treatment facility","Rural Grazing Flooded m2",12.5,{"$f":"IF(J79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":0.1},12500,100000,-70000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P79,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,-92575,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W79-YEAR)","v":1.2189944199947571},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-97610.97818108018,-53993.915923777669,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-15625.690362350924,-2647.4815422317806,-3090.8519186421909,-2728.6158234384534,-1641.6952330107026,-1043.4085522025307,-1319.2858884369123,-2702.0347224648558,-701.53091475076997,-204.78304437094903,-2140.7174417683655,-2600.9356432396612,-1006.5356682392497,-8268.829450209063,-4467.4704573874778,-1082.0551320906607,-410.65224278093848,-1358.8491479983911,-273.775836900846,-382.13472592115107,-296.58217534178891,"","","","","","","","","","",null,-53993.915923777669]
[null,"Lammermoor","D-60(part)","Land Tenure","Bottlebrush Drive Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"65*-0.7","v":-45.5},"Rural Zoned Q100 Freehold m2","Easement",{"$f":"H80*50/10000","v":-0.22750000000000001},{"$f":"IF(J80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":2},-4550,2,-91,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P80,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-125.58,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W80-YEAR)","v":1.3458683383241292},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-6292.7150853015319,-2588.8525177046308,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",{"$f":"SUM(BH80:CK80)","v":18933.596564262785},null,-749.20677901101794,-126.93910302521635,-148.19743362798465,-130.82925776914283,-78.7145507890788,-50.028430261982642,-63.255952738704991,-129.55477065329808,-33.636383726344413,-9.8187562604527336,-102.6412262196319,-124.7073614348364,-48.260481839458009,-396.46651987352675,-214.20232156722307,-51.881422287700829,-19.689590473957704,-65.152896910506229,-13.126761645663928,-18.322257802155086,-14.220259786747231,"","","","","","","","","",{"$f":"IF(SUM(CN80:DQ80)=AB80,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CN80:DQ80)","v":-2588.8525177046308}]
[null,"Lammermoor","D-60(part)","Land Tenure","Bottlebrush Drive Lammermoor drainage system.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"170*-0.7","v":-118.99999999999999},"Rural Zoned Q100 Freehold m2","Easement",-0.59499999999999986,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":2},-11899.999999999996,2,-237.99999999999997,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-328.43999999999994,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W81-YEAR)","v":1.3458683383241292},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-16457.87022309631,-6770.8450463044173,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-1959.463883567277,-331.99457714287348,-387.59328795011356,-342.16882801160421,-205.86882514066758,-130.8435868390315,-165.43864562430534,-338.83555401631799,-87.972080515054586,-25.679824065799451,-268.4462839590372,-326.15771452187977,-126.21972173396706,-1036.9124365923005,-560.22145640658323,-135.68987367552521,-51.495852008812442,-170.3998842274778,-34.33153045789026,-47.91975117486713,-37.191448673031211,"","","","","","","","","","",null,-6770.8450463044164]
[null,"Yeppoon","D-47","Land Tenure","Fig tree Creek tributary D.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"993*-0.7","v":-695.09999999999991},"Rural Zoned Q100 Freehold m2","Easement",-3.4754999999999994,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":2},-69509.999999999985,2,-1390.1999999999998,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-1918.4759999999997,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W82-YEAR)","v":1.3458683383241292},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-96133.324303144924,-39549.700770472271,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-11445.574331660624,-1939.2389123698431,-2264.0007937321338,-1998.6685071501352,-1202.516137439311,-764.28048077151925,-966.35632414667759,-1979.1982655188456,-513.86044677323059,-150.00038410199326,-1568.0421174783762,-1905.1447677660387,-737.27166871664292,-6056.7885266832609,-3272.3523894808068,-792.58849741056781,-300.79635908676914,-995.33579434050262,-200.53652790991194,-279.90772303907681,-217.24181489599994,"","","","","","","","","","",null,-39549.700770472264]
[null,"Barmaryee","D-48","Land Tenure","Corduory Creek tributary F.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"418*-0.7","v":-292.59999999999997},"Rural Zoned Q100 Freehold m2","Easement",-1.4629999999999999,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":2},-29259.999999999996,2,-585.19999999999993,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-807.57599999999979,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W83-YEAR)","v":1.3458683383241292},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-40466.998548554468,-16648.313113854394,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-4817.975901947776,-816.31607791600663,-953.02349625380884,-841.33276534617994,-506.19511122822979,-321.72128999244222,-406.78443453505673,-833.13683281659382,-216.30782150172249,-63.142155644142193,-660.06203938163276,-801.96426276556326,-310.35202167528377,-2549.5846970328334,-1377.4856986938344,-333.63745409629149,-126.61921258637415,-418.98324474756316,-84.415174890577248,-117.82621171232039,-91.447209090159106,"","","","","","","","","","",null,-16648.31311385439]
[null,"Barmaryee","D-49","Land Tenure","Corduory Creek tributary E.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"421*-0.7","v":-294.7},"Rural Zoned Q100 Freehold m2","Easement",-1.4735,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":2},-29470,2,-589.4,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P84,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-813.37199999999996,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W84-YEAR)","v":1.3458683383241292},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-40757.431552491456,-16767.79861467153,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-4852.5546763636694,-822.17480574793967,-959.86337780586962,-847.37103878167886,-509.828090495418,-324.03029446607218,-409.70394004607385,-839.11628376982287,-217.86026998139991,-63.595329010009237,-664.79932674561576,-807.7199871394788,-312.57942852941261,-2567.8831517962267,-1387.3719596892447,-336.03198127880074,-127.52796291594142,-421.99030152804801,-85.021025428069436,-118.67185438011215,-92.103528772624358,"","","","","","","","","","",null,-16767.798614671523]
[null,"Barlows Hill","D-43","Land Tenure","Barlows Hill Gully - Jarman to Farnborough Road.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"143*-0.7","v":-100.1},"Rural Zoned Q100 Freehold m2","Easement",-0.50049999999999994,{"$f":"IF(J85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":2},-10009.999999999998,2,-200.2,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P85,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-276.27599999999995,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W85-YEAR)","v":1.3458683383241292},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-13843.973187663367,-5695.4755389501861,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-1648.2549138242389,-279.26602665547591,-326.03435398156614,-287.82436709211413,-173.17201173597331,-110.06254657636178,-139.16309602515094,-285.0204954372557,-74.000044197957678,-21.601263772996006,-225.81069768319011,-274.35619515664001,-106.17306004680758,-872.22634372175855,-471.24510744789058,-114.1391290329418,-43.317099042706936,-143.33637320311368,-28.878875620460633,-40.308967164741176,-31.284571530843898,"","","","","","","","","","",null,-5695.4755389501861]
[null,"Barlows Hill","D-76(part)","Land Tenure","Jarman St Gully - Jarman to Farnborough Road.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"86*-0.7","v":-60.199999999999996},"Rural Zoned Q100 Freehold m2","Easement",-0.30099999999999999,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":2},-6020,2,-120.39999999999999,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P86,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-166.15199999999999,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W86-YEAR)","v":1.3458683383241292},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-8325.7461128604882,-3425.2510234245883,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-991.2581999222698,-167.95019784874779,-196.07660449241044,-173.09717181763511,-104.14540565939656,-66.191461577392417,-83.692491315825066,-171.41092732590207,-44.503523084086446,-12.990969821522079,-135.80223776751296,-164.99743205224507,-63.85232981835982,-524.55570321728158,-283.4061485350951,-68.64311256526571,-26.050842780928651,-86.202294373900557,-17.367715408109195,-24.241756476697496,-18.814497564004029,"","","","","","","","","","",null,-3425.2510234245888]
[null,"Barlows Hill","D-76(part)","Land Tenure","Jarman St Gully - Jarman to Farnborough Road.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"105*-0.7","v":-73.5},"Rural Zoned Q100 Freehold m2","Easement",-0.36749999999999999,{"$f":"IF(J87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":2},-7350,2,-147,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P87,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-202.85999999999999,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W87-YEAR)","v":1.3458683383241292},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-10165.155137794784,-4181.9925285997888,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-1210.2571045562599,-205.05547411765721,-239.39585432212908,-211.33957024246152,-127.15427435158884,-80.815156577048896,-102.18269288560039,-209.28078336302002,-54.335696788710209,-15.861067805346725,-165.80505773940541,-201.45035308704345,-77.959239894509096,-640.44591671877401,-346.01913483936039,-83.808451387824434,-31.806261534854755,-105.24698731697163,-21.204768812226348,-29.597493372712062,-22.97118888628399,"","","","","","","","","","",null,-4181.9925285997888]
[null,"Yeppoon","D-18","Land Tenure","Fig Tree Creek drainage system.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"1198*-0.7","v":-838.59999999999991},"Rural Zoned Q100 Freehold m2","Easement",-4.1929999999999996,{"$f":"IF(J88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":2},-83859.999999999985,2,-1677.1999999999998,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P88,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-2314.5359999999996,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W88-YEAR)","v":1.3458683383241292},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-115979.57957217284,-47714.543326309955,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-13808.457250079988,-2339.5853142186024,-2731.3926997896242,-2411.2838585758936,-1450.769720697175,-922.06245313623367,-1165.8558673995165,-2387.7940806561705,-619.94442621785527,-180.96723076957497,-1891.7567540172154,-2298.4525999835996,-889.47780374877971,-7307.1829355151531,-3947.9135575005103,-956.21452154870121,-362.89429827386653,-1200.8180076736378,-241.93631463854433,-337.69330533818135,-262.09032653112581,"","","","","","","","","","",null,-47714.543326309955]
[null,"Yeppoon","D-19","Land Tenure","Fig Tree Creek tributary A drainage system.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"2080*-0.7","v":-1456},"Rural Zoned Q100 Freehold m2","Easement",-7.28,{"$f":"IF(J89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":2},-145600,2,-2912,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P89,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-4018.56,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W89-YEAR)","v":1.3458683383241292},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-201366.88272964902,-82843.280566548186,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-23974.616928352574,-4062.0512968069233,-4742.3178760955088,-4186.5362486125705,-2518.8656252505216,-1600.9097683834445,-2024.1904876385597,-4145.7526609055385,-1076.3642792430212,-314.20020033448748,-3284.5192390282209,-3990.6355659147648,-1544.3354188626563,-12686.928635952856,-6854.4742901511381,-1660.2055132064265,-630.06689516664653,-2084.8927011361993,-420.05637266124569,-586.31224966896275,-455.0483131759114,"","","","","","","","","","",null,-82843.280566548186]
[null,"Taroomball","D-61","Land Tenure","Causeway Lake tributary A.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"1906*-0.7","v":-1334.1999999999998},"Rural Zoned Q100 Freehold m2","Easement",-6.6709999999999985,{"$f":"IF(J90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":2},-133419.99999999997,2,-2668.3999999999996,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P90,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-3682.3919999999989,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W90-YEAR)","v":1.4859473959783542},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-203726.94237480348,-62336.266723944915,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-18039.94367714187,-3056.5316987983842,-3568.4051861822477,-3150.201663408739,-1895.3459880341286,-1204.620792904911,-1523.1226633540705,-3119.5136391793903,-809.92121924868604,-236.42312760700014,-2471.4698155817227,-3002.7942077341222,-1162.0508497864876,-9546.4081329217242,-5157.7187030883879,-1249.2384775209994,-474.10022590166989,-1568.7986595899156,-316.07567815074572,-441.17659910294282,-342.4057187067616,"","","","","","","","","","",null,-62336.2667239449]
[null,"Taroomball","D-62","Land Tenure","Causeway Lake tributary B.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"1589*-0.7","v":-1112.3},"Rural Zoned Q100 Freehold m2","Easement",-5.5614999999999997,{"$f":"IF(J91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":2},-111230,2,-2224.6,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P91,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-3069.9479999999999,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W91-YEAR)","v":1.4859473959783542},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-169843.71009106131,-51968.692457685473,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-15039.596276483968,-2548.1788401839635,-2974.919119015527,-2626.2699072174651,-1580.1179302131329,-1004.2720041583967,-1269.8016327752462,-2600.6858198615182,-675.21763766325432,-197.10196734917281,-2060.4226321927381,-2503.3788017258771,-968.78216175799025,-7958.6791832175377,-4299.9029481676025,-1041.4690140508233,-395.24934887605127,-1307.880939185927,-263.50695308580021,-367.8014774263255,-285.45786307714815,"","","","","","","","","","",null,-51968.692457685465]
[null,"Taroomball","D-41","Land Tenure","Causeway Lake tributary.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"2847*-0.7","v":-1992.8999999999999},"Rural Zoned Q100 Freehold m2","Easement",-9.9644999999999992,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":2},-199289.99999999997,2,-3985.7999999999997,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P92,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-5500.4039999999986,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W92-YEAR)","v":1.4859473959783542},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-304307.76754515507,-93111.936706752982,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-26946.337696129543,-4565.5539068620155,-5330.1414297276287,-4705.469116329843,-2831.0860587267389,-1799.3470080798959,-2275.0945553877436,-4659.6302889526369,-1209.7826396647479,-353.14619323039324,-3691.6445776291525,-4485.2859965472435,-1735.7601098332268,-14259.50889529284,-7704.1055339415743,-1865.992626181682,-708.16544760863292,-2343.3209778869309,-472.12353394290301,-658.98729152470003,-511.45282327290153,"","","","","","","","","","",null,-93111.936706752967]
[null,"KinkaBeach","D-64","Land Tenure","Kinka Creek.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"761*-0.7","v":-532.69999999999993},"Rural Zoned Q100 Freehold m2","Easement",-2.6634999999999995,{"$f":"IF(J93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":2},-53269.999999999993,2,-1065.3999999999999,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P93,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-1470.2519999999997,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W93-YEAR)","v":1.4859473959783542},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-81341.134914598879,-24888.719295342122,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-7202.726725238701,-1220.3675880302051,-1424.7410003592292,-1257.7667711721147,-756.74622082579845,-480.96349601292616,-608.13029738323598,-1245.5141025265038,-323.37358229184161,-94.395592921787582,-986.77257589595547,-1198.9120630040227,-463.96678734916952,-3811.5512010248863,-2059.2990204880712,-498.77779716342116,-189.2918530488829,-626.36714582787295,-126.19810654392315,-176.14658547604381,-136.71078275752654,"","","","","","","","","","",null,-24888.719295342118]
[null,"KinkaBeach","D-63","Land Tenure","Kinka Creek Tributary A.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"1815*-0.7","v":-1270.5},"Rural Zoned Q100 Freehold m2","Easement",-6.3525,{"$f":"IF(J94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":2},-127050,2,-2541,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P94,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-3506.5799999999995,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W94-YEAR)","v":1.4859473959783542},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-194000.21007883968,-59360.086098614927,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,{"$f":"IF(BH94=\"\",\"\",(BH94/$CL94)*$AB94)","v":-17178.645211968786},-2910.6007520037087,-3398.0353687936945,-2999.7985409689732,-1804.8546528236852,-1147.1074182174259,-1450.4027460585723,-2970.575684737983,-771.2523677525528,-225.13534974118855,-2353.4720436940333,-2859.4289019084117,-1106.5699330338277,-9090.6247435744681,-4911.4687545149136,{"$f":"IF(BW94=\"\",\"\",(BW94/$CL94)*$AB94)","v":-1189.5948775973843},-451.46480063564064,-1493.8979890638498,-300.98497158636081,-420.11307836927671,-326.05791157018496,"","","","","","","","",{"$f":"IF(CK94=\"\",\"\",(CK94/$CL94)*$AB94)","v":""},"",null,-59360.08609861492]
[null,"KinkaBeach","D-65","Land Tenure","Kinka Creek tributary B.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"952*-0.7","v":-666.4},"Rural Zoned Q100 Freehold m2","Easement",-3.3319999999999999,{"$f":"IF(J95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":2},-66640,2,-1332.8,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P95,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-1839.2639999999997,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W95-YEAR)","v":1.4859473959783542},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-101756.58401931425,-31135.42808037543,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-9010.5070202723309,-1526.6622126212289,-1782.3303972956455,-1573.4480501390976,-946.67858374002662,-601.6783813459997,-760.76221170675524,-1558.120138771658,-404.53567719031969,-118.08752228849117,-1234.4382289789089,-1499.8216609458996,-580.41574448936854,-4768.1954577867173,-2576.1533081532771,-623.96381458551502,-236.80137201384565,-783.5762455034627,-157.87200713510492,-220.35683229066194,-171.02321312111076,"","","","","","","","","","",null,-31135.428080375426]
[null,"KinkaBeach","D-66","Land Tenure","Kinka Creek tributary C.  Establish tenure - trunk drainage system connectivity.","Terminal Value","SW Asset Type 1",{"$f":"314*-0.7","v":-219.79999999999998},"Rural Zoned Q100 Freehold m2","Easement",-1.099,{"$f":"IF(J96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":2},-21980,2,-439.59999999999997,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P96,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-606.64799999999991,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W96-YEAR)","v":1.4859473959783542},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,-33562.570779479705,-10269.458421468369,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,-2971.9529457620933,-503.54194828053153,-587.86947978028661,-518.97341149545878,-312.24482698988277,-198.452743427147,-250.92367066798445,-513.91777686376133,-133.42878428336178,-38.949035712800672,-407.15714695312761,-494.68907724476111,-191.4396468168716,-1572.7031236817538,-849.69762474803485,-205.80319094522247,-78.104654214650793,-258.44846752950355,-52.071229244141762,-72.680719894188925,-56.408916932803351,"","","","","","","","","","",null,-10269.458421468369]
[null,"Glenlee","D-25","Land Tenure","Ramsay Creek watercourse Q100 floodplain",null,"SW Asset Type 1",5500,"Rural Zoned Q100 Freehold m2","Easement",27,{"$f":"IF(J97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L97=\"\",0,L97*10000*K97)","v":540000},{"$f":"IF(G97=SWTYPE1,VLOOKUP(I97,SWUnitrates1,2,FALSE),IF(G97=SWTYPE2,VLOOKUP(I97,SWUnitrates2,2,FALSE),0))","v":2},{"$f":"(N97*H97)","v":11000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P97,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(R97=\"\",1,VLOOKUP(R97,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W97=\"\",\"\",IF(W97<=YEAR+5,0.075,IF(AND(W97>YEAR+5,W97<=YEAR+10),0.15,IF(AND(W97>YEAR+10,W97<=YEAR+20),0.2,IF(W97>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(O97=\"\",\"\",O97*S97*(1+T97)*(1+U97)*Q97),\"\")","v":15179.999999999998},2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W97-YEAR)","v":1.4859473959783542},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((V97*X97*(1-Z97)+(M97*((1+Landind)^(W97-YEAR)))),0)","v":824968.27529926272},{"$f":"IFERROR(AA97*Y97,0)","v":252423.37536897056},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,"y",null,null,null,null,null,null,null,null,{"$f":"IF(AC97=\"y\",BH$16,IF(AND(AC97>0,AC97<=1),AC97*BH$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AD97=\"y\",BI$16,IF(AND(AD97>0,AD97<=1),AD97*BI$16,\"\"))","v":928.37029088076008},{"$f":"IF(AE97=\"y\",BJ$16,IF(AND(AE97>0,AE97<=1),AE97*BJ$16,\"\"))","v":1083.8432861595347},{"$f":"IF(AF97=\"y\",BK$16,IF(AND(AF97>0,AF97<=1),AF97*BK$16,\"\"))","v":956.82097317739454},{"$f":"IF(AG97=\"y\",BL$16,IF(AND(AG97>0,AG97<=1),AG97*BL$16,\"\"))","v":575.67958707010007},{"$f":"IF(AH97=\"y\",BM$16,IF(AND(AH97>0,AH97<=1),AH97*BM$16,\"\"))","v":365.88338224982101},{"$f":"IF(AI97=\"y\",BN$16,IF(AND(AI97>0,AI97<=1),AI97*BN$16,\"\"))","v":462.62298885399798},{"$f":"IF(AJ97=\"y\",BO$16,IF(AND(AJ97>0,AJ97<=1),AJ97*BO$16,\"\"))","v":947.5},{"$f":"IF(AK97=\"y\",BP$16,IF(AND(AK97>0,AK97<=1),AK97*BP$16,\"\"))","v":246},{"$f":"IF(AL97=\"y\",BQ$16,IF(AND(AL97>0,AL97<=1),AL97*BQ$16,\"\"))","v":71.809563707039999},{"$f":"IF(AM97=\"y\",BR$16,IF(AND(AM97>0,AM97<=1),AM97*BR$16,\"\"))","v":750.66754664989605},{"$f":"IF(AN97=\"y\",BS$16,IF(AND(AN97>0,AN97<=1),AN97*BS$16,\"\"))","v":912.04842834940007},{"$f":"IF(AO97=\"y\",BT$16,IF(AND(AO97>0,AO97<=1),AO97*BT$16,\"\"))","v":352.95347529313381},{"$f":"IF(AP97=\"y\",BU$16,IF(AND(AP97>0,AP97<=1),AP97*BU$16,\"\"))","v":2899.5615189304772},{"$f":"IF(AQ97=\"y\",BV$16,IF(AND(AQ97>0,AQ97<=1),AQ97*BV$16,\"\"))","v":1566.5706377426802},{"$f":"IF(AR97=\"y\",BW$16,IF(AND(AR97>0,AR97<=1),AR97*BW$16,\"\"))","v":379.43525637621997},{"$f":"IF(AS97=\"y\",BX$16,IF(AND(AS97>0,AS97<=1),AS97*BX$16,\"\"))","v":144},{"$f":"IF(AT97=\"y\",BY$16,IF(AND(AT97>0,AT97<=1),AT97*BY$16,\"\"))","v":476.49630740273426},{"$f":"IF(AU97=\"y\",BZ$16,IF(AND(AU97>0,AU97<=1),AU97*BZ$16,\"\"))","v":96.002691344735496},{"$f":"IF(AV97=\"y\",CA$16,IF(AND(AV97>0,AV97<=1),AV97*CA$16,\"\"))","v":134},{"$f":"IF(AW97=\"y\",CB$16,IF(AND(AW97>0,AW97<=1),AW97*CB$16,\"\"))","v":104},{"$f":"IF(AX97=\"y\",CC$16,IF(AND(AX97>0,AX97<=1),AX97*CC$16,\"\"))","v":""},{"$f":"IF(AY97=\"y\",CD$16,IF(AND(AY97>0,AY97<=1),AY97*CD$16,\"\"))","v":1409.4544533161775},{"$f":"IF(AZ97=\"y\",CE$16,IF(AND(AZ97>0,AZ97<=1),AZ97*CE$16,\"\"))","v":""},{"$f":"IF(BA97=\"y\",CF$16,IF(AND(BA97>0,BA97<=1),BA97*CF$16,\"\"))","v":""},{"$f":"IF(BB97=\"y\",CG$16,IF(AND(BB97>0,BB97<=1),BB97*CG$16,\"\"))","v":""},{"$f":"IF(BC97=\"y\",CH$16,IF(AND(BC97>0,BC97<=1),BC97*CH$16,\"\"))","v":""},{"$f":"IF(BD97=\"y\",CI$16,IF(AND(BD97>0,BD97<=1),BD97*CI$16,\"\"))","v":""},{"$f":"IF(BE97=\"y\",CJ$16,IF(AND(BE97>0,BE97<=1),BE97*CJ$16,\"\"))","v":""},{"$f":"IF(BF97=\"y\",CK$16,IF(AND(BF97>0,BF97<=1),BF97*CK$16,\"\"))","v":""},{"$f":"SUM(BH97:CK97)","v":20343.051017578964},null,{"$f":"IF(BH97=\"\",\"\",(BH97/$CL97)*$AB97)","v":67989.365568168767},11519.528816689941,13448.68969885455,11872.554390418329,7143.2246998584114,4540.0032797001077,5740.3806473718159,11756.896640303637,3052.4502095141897,891.03706415722274,9314.533780678772,11317.001691878919,4379.5646732003561,35978.728316904948,{"$f":"IF(BV97=\"\",\"\",(BV97/$CL97)*$AB97)","v":19438.53199754643},4708.1594626937513,{"$f":"IF(BX97=\"\",\"\",(BX97/$CL97)*$AB97)","v":1786.8001226424524},5912.5254201797306,1191.23347686652,1662.7167807922822,1290.4667552417714,"",{"$f":"IF(CD97=\"\",\"\",(CD97/$CL97)*$AB97)","v":17488.981875307618},"","","","","","","",{"$f":"IF(SUM(CN97:DQ97)=AB97,\"\",\"ERROR\")","v":""}]
[null,"Glenlee","D-77","Land Tenure","Sutherland Creek watercourse Q100 easement",null,"SW Asset Type 1",1250,"Rural Zoned Q100 Freehold m2","Easement",12.5,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":2},250000,2,2500,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P98,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,3449.9999999999995,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W98-YEAR)","v":1.4859473959783542},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,376613.36751071387,115235.9675911697,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,"y",null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"",1409.4544533161775,"","","","","","","",20343.051017578964,null,{"$f":"IF(BH98=\"\",\"\",(BH98/$CL98)*$AB98)","v":31038.410431305834},5258.8792438309483,6139.5770816216118,5420.0419868358467,3261.0149864532482,2072.5959711084556,2620.5905743657677,5367.2420719135362,1393.5003162962848,406.77499893844902,4252.2579824796185,5166.4218430179617,1999.3527620278655,16424.958917683562,8874.0515414426718,2149.362397456197,815.70750222221545,2699.1778661777312,543.82024696822566,759.06114790122831,589.12208493826677,"",7984.0456361841489,"","","","","","","",""]
[null,"Yeppoon","D-78","Land Tenure","Barmaryee Creek watercourse Q100 easement",null,"SW Asset Type 1",600,"Rural Zoned Q100 Freehold m2","Easement",0.3,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":2},6000,2,1200,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P99,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,1724.9999999999998,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W99-YEAR)","v":1.6406059944647295},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,12673.681307240035,2884.1522647112574,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,834.66571140851227,141.41852383124595,165.1017046739756,145.75241250896815,87.693195487759638,55.734967308210656,70.471298809080835,144.33254989556289,37.473147519059069,10.938741358021058,114.34908826577932,138.93221666692295,53.765356288716156,441.68982333117384,238.6354984030809,57.799322504545081,21.935500986766286,72.584619591827561,14.624077296699058,20.412202307129736,15.842306268220096,"","","","","","","","","",""]
[null,"Hidden Valley","D-79","Land Tenure","Yeppoon Creek watercourse Q100 easement",null,"SW Asset Type 1",2300,"Rural Zoned Q100 Freehold m2","Easement",11.5,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":2},230000,2,4600,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P100,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,6612.4999999999991,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W100-YEAR)","v":1.6406059944647295},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,388187.88586528582,88339.997117668929,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,25565.351539242281,4331.5715818796998,5056.9743815108168,4464.3162077382822,2685.9943323427224,1707.1313853998699,2158.4971119046786,4420.8265970438679,1147.7818922140279,335.04762971841524,3502.4496630791859,4255.4173613077428,1646.8032834775213,13528.716287760179,7309.2740279480895,1770.3614493341972,671.87232714967479,2223.2269648118186,447.92744198902346,625.21452665316963,485.24112516365409,"","","","","","","","","",""]
[null,"Yeppoon","D-80","Land Tenure","School St drainage feature Q100 easement",null,"SW Asset Type 1",650,"Rural Zoned Q100 Freehold m2","Easement",3.2,{"$f":"IF(J101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":2},64000,2,1300,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P101,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1793.9999999999998,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W101-YEAR)","v":1.4859473959783542},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,97766.422970999847,29914.520622187491,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,8657.1797689268078,1466.7975055514785,1712.4402236517865,1511.7487391636073,909.55666139448169,578.08488453203461,730.93059173407971,1497.0218781899071,388.6726987173796,113.45697934850746,1186.032443886055,1441.0094471849834,557.65601530024503,4581.2211408933854,2475.1351118002194,599.49644343197656,227.51572607846609,752.85002328084067,151.68140296378033,211.7160228785726,164.31691327889217,"","","","","","","","","",""]
[null,"Yeppoon","D-81","Land Tenure","School St watercourse Q100 easement",null,"SW Asset Type 1",720,"Rural Zoned Q100 Freehold m2","Easement",3.6,{"$f":"IF(J102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":2},72000,2,1440,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P102,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,1987.1999999999998,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W102-YEAR)","v":1.4859473959783542},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,109941.08717572968,33639.718214091103,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,9735.2416785655441,1649.4549716195752,1925.6871039208656,1700.0038957085089,1022.8219992389244,650.07268092605011,821.95196943106805,1683.4431271242406,437.07336070982922,127.58555829488843,1333.7267780084251,1620.4555760519925,627.09984398611243,5151.7117791213041,2783.3589163720881,674.15057998435009,255.84782090331464,846.60098553795501,170.56999570419501,238.08061111836224,184.77898176350504,"","","","","","","","","",""]
[null,"Yeppoon","D-82","Land Tenure","Fig Tree Creek watercourse Q100 overlay",null,"SW Asset Type 1",500,"Rural Zoned Q100 Freehold m2","Easement",2.5,{"$f":"IF(J103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":2},50000,2,1000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P103,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,1437.5,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W103-YEAR)","v":1.6406059944647295},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,84388.670840279519,19204.347199493244,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,5557.6851172265833,941.64599606080435,1099.3422568501774,970.50352342136568,583.91181137885269,371.11551856518906,469.23850258797358,961.04926022692769,249.51780265522342,72.836441243133748,761.40210066938823,925.09073071907437,358.00071379946115,2941.0252799478649,1588.9726147713236,384.86118463786897,146.05920155427714,483.31020974169968,97.375530867179009,135.9162014463412,105.48720112253349,"","","","","","","","","",""]
[null,"Taroomball","D-83","Land Tenure","Ross Creek drainage feature Q100 easement",null,"SW Asset Type 1",620,"Rural Zoned Q100 Freehold m2","Easement",3.1,{"$f":"IF(J104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":2},62000,2,1240,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P104,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.25,0.15,1782.4999999999998,2036,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W104-YEAR)","v":1.6406059944647295},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.22757020590881052},0,104641.95184194662,23813.390527371626,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,6891.5295453609642,1167.6410351153975,1363.1843984942202,1203.4243690424937,724.0506461097774,460.18324302083454,581.85574320908734,1191.7010826813905,309.40207529247709,90.31718714148586,944.13860483004157,1147.1125060916524,443.92088511133187,3646.8713471353526,1970.3260423164415,477.22786895095754,181.11340992730368,599.30466007970767,120.74565827530199,168.53608979346313,130.80412939194153,"","","","","","","","","",""]
[null,"Taroomball","D-84","Land Tenure","Ross Creek Treatment Facility, new, district",null,"SW Asset Type 2",1,"District Treatment facility","Rural Grazing Flooded m2",20,{"$f":"IF(J105=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J105,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":0.1},20000,100000,100000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P105,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,138000,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W105-YEAR)","v":1.4859473959783542},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,234779.68856457996,71837.770287649677,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,"","","","","","","","","",18933.596564262785,null,20789.652604955398,3522.4185469364011,4112.3135139523702,3630.3660027943265,2184.2410022240338,1388.2331482515342,1755.2821456969416,3595.0004066329043,933.37213723661682,272.45953638727201,2848.1795624828505,3460.4902066332393,1339.1745511359502,11001.503788508904,5943.8755458618507,1439.6516105154312,546.36417789460495,1807.9202309993741,364.25299675163825,508.4222210963685,394.59635070165916,"","","","","","","","","","ERROR"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W106-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W107-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W108-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W109-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W110-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W111-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W112-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J113=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J113,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W113-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J114=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J114,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W114-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J115=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J115,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W115-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W116-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK116=\"\",\"\",(BK116/$CL116)*$AB116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK116=\"\",\"\",(CK116/$CL116)*$AB116)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W117-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH117=\"\",\"\",(BH117/$CL117)*$AB117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W118-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W119-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W120-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J121=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J121,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W121-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J122=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J122,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W122-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J123=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J123,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W123-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J124=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J124,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W124-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J125=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J125,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W125-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J126=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J126,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W126-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J127=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J127,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W127-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J128=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J128,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W128-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J129=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J129,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W129-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J130=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J130,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W130-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J131,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W131-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J132=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J132,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W132-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J133=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J133,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W133-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J134=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J134,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W134-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W135-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J136=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J136,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W136-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W137-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J138=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J138,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W138-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX138=\"\",\"\",(BX138/$CL138)*$AB138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W139-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J140=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J140,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W140-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W141-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J142=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J142,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W142-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J143=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J143,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G143=SWTYPE1,VLOOKUP(I143,SWUnitrates1,2,FALSE),IF(G143=SWTYPE2,VLOOKUP(I143,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P143,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R143=\"\",1,VLOOKUP(R143,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W143=\"\",\"\",IF(W143<=YEAR+5,0.075,IF(AND(W143>YEAR+5,W143<=YEAR+10),0.15,IF(AND(W143>YEAR+10,W143<=YEAR+20),0.2,IF(W143>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W143-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V143*X143*(1-Z143)+(M143*((1+Landind)^(W143-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"(N144*H144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O144=\"\",\"\",O144*S144*(1+T144)*(1+U144)*Q144),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W144-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA144*Y144,0)","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,{"$f":"IF(AC144=\"y\",BH$16,IF(AND(AC144>0,AC144<=1),AC144*BH$16,\"\"))","v":""},{"$f":"IF(AD144=\"y\",BI$16,IF(AND(AD144>0,AD144<=1),AD144*BI$16,\"\"))","v":""},{"$f":"IF(AE144=\"y\",BJ$16,IF(AND(AE144>0,AE144<=1),AE144*BJ$16,\"\"))","v":""},{"$f":"IF(AF144=\"y\",BK$16,IF(AND(AF144>0,AF144<=1),AF144*BK$16,\"\"))","v":""},{"$f":"IF(AG144=\"y\",BL$16,IF(AND(AG144>0,AG144<=1),AG144*BL$16,\"\"))","v":""},{"$f":"IF(AH144=\"y\",BM$16,IF(AND(AH144>0,AH144<=1),AH144*BM$16,\"\"))","v":""},{"$f":"IF(AI144=\"y\",BN$16,IF(AND(AI144>0,AI144<=1),AI144*BN$16,\"\"))","v":""},{"$f":"IF(AJ144=\"y\",BO$16,IF(AND(AJ144>0,AJ144<=1),AJ144*BO$16,\"\"))","v":""},{"$f":"IF(AK144=\"y\",BP$16,IF(AND(AK144>0,AK144<=1),AK144*BP$16,\"\"))","v":""},{"$f":"IF(AL144=\"y\",BQ$16,IF(AND(AL144>0,AL144<=1),AL144*BQ$16,\"\"))","v":""},{"$f":"IF(AM144=\"y\",BR$16,IF(AND(AM144>0,AM144<=1),AM144*BR$16,\"\"))","v":""},{"$f":"IF(AN144=\"y\",BS$16,IF(AND(AN144>0,AN144<=1),AN144*BS$16,\"\"))","v":""},{"$f":"IF(AO144=\"y\",BT$16,IF(AND(AO144>0,AO144<=1),AO144*BT$16,\"\"))","v":""},{"$f":"IF(AP144=\"y\",BU$16,IF(AND(AP144>0,AP144<=1),AP144*BU$16,\"\"))","v":""},{"$f":"IF(AQ144=\"y\",BV$16,IF(AND(AQ144>0,AQ144<=1),AQ144*BV$16,\"\"))","v":""},{"$f":"IF(AR144=\"y\",BW$16,IF(AND(AR144>0,AR144<=1),AR144*BW$16,\"\"))","v":""},{"$f":"IF(AS144=\"y\",BX$16,IF(AND(AS144>0,AS144<=1),AS144*BX$16,\"\"))","v":""},{"$f":"IF(AT144=\"y\",BY$16,IF(AND(AT144>0,AT144<=1),AT144*BY$16,\"\"))","v":""},{"$f":"IF(AU144=\"y\",BZ$16,IF(AND(AU144>0,AU144<=1),AU144*BZ$16,\"\"))","v":""},{"$f":"IF(AV144=\"y\",CA$16,IF(AND(AV144>0,AV144<=1),AV144*CA$16,\"\"))","v":""},{"$f":"IF(AW144=\"y\",CB$16,IF(AND(AW144>0,AW144<=1),AW144*CB$16,\"\"))","v":""},{"$f":"IF(AX144=\"y\",CC$16,IF(AND(AX144>0,AX144<=1),AX144*CC$16,\"\"))","v":""},{"$f":"IF(AY144=\"y\",CD$16,IF(AND(AY144>0,AY144<=1),AY144*CD$16,\"\"))","v":""},{"$f":"IF(AZ144=\"y\",CE$16,IF(AND(AZ144>0,AZ144<=1),AZ144*CE$16,\"\"))","v":""},{"$f":"IF(BA144=\"y\",CF$16,IF(AND(BA144>0,BA144<=1),BA144*CF$16,\"\"))","v":""},{"$f":"IF(BB144=\"y\",CG$16,IF(AND(BB144>0,BB144<=1),BB144*CG$16,\"\"))","v":""},{"$f":"IF(BC144=\"y\",CH$16,IF(AND(BC144>0,BC144<=1),BC144*CH$16,\"\"))","v":""},{"$f":"IF(BD144=\"y\",CI$16,IF(AND(BD144>0,BD144<=1),BD144*CI$16,\"\"))","v":""},{"$f":"IF(BE144=\"y\",CJ$16,IF(AND(BE144>0,BE144<=1),BE144*CJ$16,\"\"))","v":""},{"$f":"IF(BF144=\"y\",CK$16,IF(AND(BF144>0,BF144<=1),BF144*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L145=\"\",0,L145*10000*K145)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W145-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W146-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH146:CK146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN146:DQ146)=AB146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W147-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W148-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W149-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W150-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU150=\"\",\"\",(BU150/$CL150)*$AB150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W151-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH151=\"\",\"\",(BH151/$CL151)*$AB151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W152-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W153-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W154-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J155=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J155,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W155-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J156=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J156,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W156-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J157=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J157,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W157-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF157=\"\",\"\",(CF157/$CL157)*$AB157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W158-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J159=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J159,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W159-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J160=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J160,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W160-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J161=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J161,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W161-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J162=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J162,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W162-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J163=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J163,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W163-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J164=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J164,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W164-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J165=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J165,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W165-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J166=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J166,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W166-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J167=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J167,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W167-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W168-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W169-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W170-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP170=\"\",\"\",(BP170/$CL170)*$AB170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W171-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH171=\"\",\"\",(BH171/$CL171)*$AB171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W172-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W173-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W174-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J175=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J175,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W175-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J176=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J176,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W176-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W177-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J178=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J178,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W178-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W179-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J180=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J180,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W180-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J181=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J181,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W181-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J182=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J182,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W182-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J183,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W183-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J184=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J184,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W184-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J185=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J185,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W185-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J186=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J186,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W186-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J187=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J187,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W187-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J188=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J188,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W188-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J189=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J189,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W189-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J190=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J190,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W190-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W191-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W192-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR192=\"\",\"\",(BR192/$CL192)*$AB192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W193-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J194=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J194,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W194-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W195-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J196=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J196,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W196-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J197=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J197,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W197-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J198=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J198,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W198-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W199-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W200-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BQ200=\"\",\"\",(BQ200/$CL200)*$AB200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W201-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH201=\"\",\"\",(BH201/$CL201)*$AB201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W202-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W203-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH203=\"\",\"\",(CH203/$CL203)*$AB203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W204-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J205=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J205,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W205-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W206-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J207=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J207,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G207=SWTYPE1,VLOOKUP(I207,SWUnitrates1,2,FALSE),IF(G207=SWTYPE2,VLOOKUP(I207,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P207,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R207=\"\",1,VLOOKUP(R207,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W207=\"\",\"\",IF(W207<=YEAR+5,0.075,IF(AND(W207>YEAR+5,W207<=YEAR+10),0.15,IF(AND(W207>YEAR+10,W207<=YEAR+20),0.2,IF(W207>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W207-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V207*X207*(1-Z207)+(M207*((1+Landind)^(W207-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"(N208*H208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O208=\"\",\"\",O208*S208*(1+T208)*(1+U208)*Q208),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W208-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA208*Y208,0)","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,{"$f":"IF(AC208=\"y\",BH$16,IF(AND(AC208>0,AC208<=1),AC208*BH$16,\"\"))","v":""},{"$f":"IF(AD208=\"y\",BI$16,IF(AND(AD208>0,AD208<=1),AD208*BI$16,\"\"))","v":""},{"$f":"IF(AE208=\"y\",BJ$16,IF(AND(AE208>0,AE208<=1),AE208*BJ$16,\"\"))","v":""},{"$f":"IF(AF208=\"y\",BK$16,IF(AND(AF208>0,AF208<=1),AF208*BK$16,\"\"))","v":""},{"$f":"IF(AG208=\"y\",BL$16,IF(AND(AG208>0,AG208<=1),AG208*BL$16,\"\"))","v":""},{"$f":"IF(AH208=\"y\",BM$16,IF(AND(AH208>0,AH208<=1),AH208*BM$16,\"\"))","v":""},{"$f":"IF(AI208=\"y\",BN$16,IF(AND(AI208>0,AI208<=1),AI208*BN$16,\"\"))","v":""},{"$f":"IF(AJ208=\"y\",BO$16,IF(AND(AJ208>0,AJ208<=1),AJ208*BO$16,\"\"))","v":""},{"$f":"IF(AK208=\"y\",BP$16,IF(AND(AK208>0,AK208<=1),AK208*BP$16,\"\"))","v":""},{"$f":"IF(AL208=\"y\",BQ$16,IF(AND(AL208>0,AL208<=1),AL208*BQ$16,\"\"))","v":""},{"$f":"IF(AM208=\"y\",BR$16,IF(AND(AM208>0,AM208<=1),AM208*BR$16,\"\"))","v":""},{"$f":"IF(AN208=\"y\",BS$16,IF(AND(AN208>0,AN208<=1),AN208*BS$16,\"\"))","v":""},{"$f":"IF(AO208=\"y\",BT$16,IF(AND(AO208>0,AO208<=1),AO208*BT$16,\"\"))","v":""},{"$f":"IF(AP208=\"y\",BU$16,IF(AND(AP208>0,AP208<=1),AP208*BU$16,\"\"))","v":""},{"$f":"IF(AQ208=\"y\",BV$16,IF(AND(AQ208>0,AQ208<=1),AQ208*BV$16,\"\"))","v":""},{"$f":"IF(AR208=\"y\",BW$16,IF(AND(AR208>0,AR208<=1),AR208*BW$16,\"\"))","v":""},{"$f":"IF(AS208=\"y\",BX$16,IF(AND(AS208>0,AS208<=1),AS208*BX$16,\"\"))","v":""},{"$f":"IF(AT208=\"y\",BY$16,IF(AND(AT208>0,AT208<=1),AT208*BY$16,\"\"))","v":""},{"$f":"IF(AU208=\"y\",BZ$16,IF(AND(AU208>0,AU208<=1),AU208*BZ$16,\"\"))","v":""},{"$f":"IF(AV208=\"y\",CA$16,IF(AND(AV208>0,AV208<=1),AV208*CA$16,\"\"))","v":""},{"$f":"IF(AW208=\"y\",CB$16,IF(AND(AW208>0,AW208<=1),AW208*CB$16,\"\"))","v":""},{"$f":"IF(AX208=\"y\",CC$16,IF(AND(AX208>0,AX208<=1),AX208*CC$16,\"\"))","v":""},{"$f":"IF(AY208=\"y\",CD$16,IF(AND(AY208>0,AY208<=1),AY208*CD$16,\"\"))","v":""},{"$f":"IF(AZ208=\"y\",CE$16,IF(AND(AZ208>0,AZ208<=1),AZ208*CE$16,\"\"))","v":""},{"$f":"IF(BA208=\"y\",CF$16,IF(AND(BA208>0,BA208<=1),BA208*CF$16,\"\"))","v":""},{"$f":"IF(BB208=\"y\",CG$16,IF(AND(BB208>0,BB208<=1),BB208*CG$16,\"\"))","v":""},{"$f":"IF(BC208=\"y\",CH$16,IF(AND(BC208>0,BC208<=1),BC208*CH$16,\"\"))","v":""},{"$f":"IF(BD208=\"y\",CI$16,IF(AND(BD208>0,BD208<=1),BD208*CI$16,\"\"))","v":""},{"$f":"IF(BE208=\"y\",CJ$16,IF(AND(BE208>0,BE208<=1),BE208*CJ$16,\"\"))","v":""},{"$f":"IF(BF208=\"y\",CK$16,IF(AND(BF208>0,BF208<=1),BF208*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L209=\"\",0,L209*10000*K209)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W209-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY209=\"\",\"\",(BY209/$CL209)*$AB209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W210-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH210:CK210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN210:DQ210)=AB210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W211-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W212-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W213-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W214-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J215=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J215,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W215-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J216=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J216,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W216-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W217-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J218=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J218,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W218-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W219-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J220=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J220,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W220-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J221=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J221,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W221-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J222=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J222,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W222-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J223=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J223,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W223-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J224=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J224,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W224-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J225=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J225,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W225-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J226=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J226,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W226-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J227=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J227,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W227-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J228=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J228,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W228-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W229-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK229=\"\",\"\",(BK229/$CL229)*$AB229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W230-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH230=\"\",\"\",(BH230/$CL230)*$AB230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W231-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W232-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W233-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J234=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J234,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W234-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J235=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J235,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W235-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W236-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W237-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB237=\"\",\"\",(CB237/$CL237)*$AB237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W238-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W239-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA239=\"\",\"\",(CA239/$CL239)*$AB239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W240-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J241=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J241,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W241-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W242-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W243-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W244-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W245-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J246=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J246,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W246-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W247-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J248=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J248,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W248-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J249=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J249,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W249-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J250=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J250,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W250-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W251-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX251=\"\",\"\",(BX251/$CL251)*$AB251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W252-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J253=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J253,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W253-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W254-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J255=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J255,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W255-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J256=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J256,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W256-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J257=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J257,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W257-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J258=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J258,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W258-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J259=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J259,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W259-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J260=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J260,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W260-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W261-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J262=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J262,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W262-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J263=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J263,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W263-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU263=\"\",\"\",(BU263/$CL263)*$AB263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W264-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH264=\"\",\"\",(BH264/$CL264)*$AB264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W265-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W266-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK266=\"\",\"\",(CK266/$CL266)*$AB266)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W267-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J268=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J268,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W268-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W269-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W270-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J271=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J271,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G271=SWTYPE1,VLOOKUP(I271,SWUnitrates1,2,FALSE),IF(G271=SWTYPE2,VLOOKUP(I271,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P271,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R271=\"\",1,VLOOKUP(R271,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W271=\"\",\"\",IF(W271<=YEAR+5,0.075,IF(AND(W271>YEAR+5,W271<=YEAR+10),0.15,IF(AND(W271>YEAR+10,W271<=YEAR+20),0.2,IF(W271>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W271-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V271*X271*(1-Z271)+(M271*((1+Landind)^(W271-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"(N272*H272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O272=\"\",\"\",O272*S272*(1+T272)*(1+U272)*Q272),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W272-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA272*Y272,0)","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,{"$f":"IF(AC272=\"y\",BH$16,IF(AND(AC272>0,AC272<=1),AC272*BH$16,\"\"))","v":""},{"$f":"IF(AD272=\"y\",BI$16,IF(AND(AD272>0,AD272<=1),AD272*BI$16,\"\"))","v":""},{"$f":"IF(AE272=\"y\",BJ$16,IF(AND(AE272>0,AE272<=1),AE272*BJ$16,\"\"))","v":""},{"$f":"IF(AF272=\"y\",BK$16,IF(AND(AF272>0,AF272<=1),AF272*BK$16,\"\"))","v":""},{"$f":"IF(AG272=\"y\",BL$16,IF(AND(AG272>0,AG272<=1),AG272*BL$16,\"\"))","v":""},{"$f":"IF(AH272=\"y\",BM$16,IF(AND(AH272>0,AH272<=1),AH272*BM$16,\"\"))","v":""},{"$f":"IF(AI272=\"y\",BN$16,IF(AND(AI272>0,AI272<=1),AI272*BN$16,\"\"))","v":""},{"$f":"IF(AJ272=\"y\",BO$16,IF(AND(AJ272>0,AJ272<=1),AJ272*BO$16,\"\"))","v":""},{"$f":"IF(AK272=\"y\",BP$16,IF(AND(AK272>0,AK272<=1),AK272*BP$16,\"\"))","v":""},{"$f":"IF(AL272=\"y\",BQ$16,IF(AND(AL272>0,AL272<=1),AL272*BQ$16,\"\"))","v":""},{"$f":"IF(AM272=\"y\",BR$16,IF(AND(AM272>0,AM272<=1),AM272*BR$16,\"\"))","v":""},{"$f":"IF(AN272=\"y\",BS$16,IF(AND(AN272>0,AN272<=1),AN272*BS$16,\"\"))","v":""},{"$f":"IF(AO272=\"y\",BT$16,IF(AND(AO272>0,AO272<=1),AO272*BT$16,\"\"))","v":""},{"$f":"IF(AP272=\"y\",BU$16,IF(AND(AP272>0,AP272<=1),AP272*BU$16,\"\"))","v":""},{"$f":"IF(AQ272=\"y\",BV$16,IF(AND(AQ272>0,AQ272<=1),AQ272*BV$16,\"\"))","v":""},{"$f":"IF(AR272=\"y\",BW$16,IF(AND(AR272>0,AR272<=1),AR272*BW$16,\"\"))","v":""},{"$f":"IF(AS272=\"y\",BX$16,IF(AND(AS272>0,AS272<=1),AS272*BX$16,\"\"))","v":""},{"$f":"IF(AT272=\"y\",BY$16,IF(AND(AT272>0,AT272<=1),AT272*BY$16,\"\"))","v":""},{"$f":"IF(AU272=\"y\",BZ$16,IF(AND(AU272>0,AU272<=1),AU272*BZ$16,\"\"))","v":""},{"$f":"IF(AV272=\"y\",CA$16,IF(AND(AV272>0,AV272<=1),AV272*CA$16,\"\"))","v":""},{"$f":"IF(AW272=\"y\",CB$16,IF(AND(AW272>0,AW272<=1),AW272*CB$16,\"\"))","v":""},{"$f":"IF(AX272=\"y\",CC$16,IF(AND(AX272>0,AX272<=1),AX272*CC$16,\"\"))","v":""},{"$f":"IF(AY272=\"y\",CD$16,IF(AND(AY272>0,AY272<=1),AY272*CD$16,\"\"))","v":""},{"$f":"IF(AZ272=\"y\",CE$16,IF(AND(AZ272>0,AZ272<=1),AZ272*CE$16,\"\"))","v":""},{"$f":"IF(BA272=\"y\",CF$16,IF(AND(BA272>0,BA272<=1),BA272*CF$16,\"\"))","v":""},{"$f":"IF(BB272=\"y\",CG$16,IF(AND(BB272>0,BB272<=1),BB272*CG$16,\"\"))","v":""},{"$f":"IF(BC272=\"y\",CH$16,IF(AND(BC272>0,BC272<=1),BC272*CH$16,\"\"))","v":""},{"$f":"IF(BD272=\"y\",CI$16,IF(AND(BD272>0,BD272<=1),BD272*CI$16,\"\"))","v":""},{"$f":"IF(BE272=\"y\",CJ$16,IF(AND(BE272>0,BE272<=1),BE272*CJ$16,\"\"))","v":""},{"$f":"IF(BF272=\"y\",CK$16,IF(AND(BF272>0,BF272<=1),BF272*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L273=\"\",0,L273*10000*K273)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W273-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W274-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH274:CK274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN274:DQ274)=AB274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W275-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE275=\"\",\"\",(CE275/$CL275)*$AB275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W276-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W277-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J278=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J278,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W278-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J279=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J279,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W279-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W280-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J281=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J281,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W281-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J282=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J282,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W282-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J283=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J283,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W283-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP283=\"\",\"\",(BP283/$CL283)*$AB283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W284-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH284=\"\",\"\",(BH284/$CL284)*$AB284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W285-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J286=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J286,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W286-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J287=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J287,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W287-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J288=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J288,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W288-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J289=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J289,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W289-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J290=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J290,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W290-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J291=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J291,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W291-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J292=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J292,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W292-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J293=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J293,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W293-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W294-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W295-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W296-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W297-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W298-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J299=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J299,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W299-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J300=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J300,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W300-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J301=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J301,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W301-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J302=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J302,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W302-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J303=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J303,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W303-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J304=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J304,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W304-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J305=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J305,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W305-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J306=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J306,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W306-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J307=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J307,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W307-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J308=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J308,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W308-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J309=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J309,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W309-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J310=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J310,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W310-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J311,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W311-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J312=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J312,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W312-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J313=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J313,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W313-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J314=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J314,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W314-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J315=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J315,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W315-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BO315=\"\",\"\",(BO315/$CL315)*$AB315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W316-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH316=\"\",\"\",(BH316/$CL316)*$AB316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W317-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH317=\"\",\"\",(CH317/$CL317)*$AB317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J318=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J318,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W318-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J319=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J319,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W319-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J320=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J320,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W320-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J321=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J321,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W321-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J322=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J322,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W322-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J323=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J323,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W323-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY323=\"\",\"\",(BY323/$CL323)*$AB323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W324-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W325-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J326=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J326,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W326-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W327-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J328=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J328,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W328-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J329=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J329,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W329-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU329=\"\",\"\",(BU329/$CL329)*$AB329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W330-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W331-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J332=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J332,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W332-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W333-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J334=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J334,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W334-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J335=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J335,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IF(G335=SWTYPE1,VLOOKUP(I335,SWUnitrates1,2,FALSE),IF(G335=SWTYPE2,VLOOKUP(I335,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P335,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R335=\"\",1,VLOOKUP(R335,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W335=\"\",\"\",IF(W335<=YEAR+5,0.075,IF(AND(W335>YEAR+5,W335<=YEAR+10),0.15,IF(AND(W335>YEAR+10,W335<=YEAR+20),0.2,IF(W335>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W335-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V335*X335*(1-Z335)+(M335*((1+Landind)^(W335-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"(N336*H336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O336=\"\",\"\",O336*S336*(1+T336)*(1+U336)*Q336),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W336-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA336*Y336,0)","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,{"$f":"IF(AC336=\"y\",BH$16,IF(AND(AC336>0,AC336<=1),AC336*BH$16,\"\"))","v":""},{"$f":"IF(AD336=\"y\",BI$16,IF(AND(AD336>0,AD336<=1),AD336*BI$16,\"\"))","v":""},{"$f":"IF(AE336=\"y\",BJ$16,IF(AND(AE336>0,AE336<=1),AE336*BJ$16,\"\"))","v":""},{"$f":"IF(AF336=\"y\",BK$16,IF(AND(AF336>0,AF336<=1),AF336*BK$16,\"\"))","v":""},{"$f":"IF(AG336=\"y\",BL$16,IF(AND(AG336>0,AG336<=1),AG336*BL$16,\"\"))","v":""},{"$f":"IF(AH336=\"y\",BM$16,IF(AND(AH336>0,AH336<=1),AH336*BM$16,\"\"))","v":""},{"$f":"IF(AI336=\"y\",BN$16,IF(AND(AI336>0,AI336<=1),AI336*BN$16,\"\"))","v":""},{"$f":"IF(AJ336=\"y\",BO$16,IF(AND(AJ336>0,AJ336<=1),AJ336*BO$16,\"\"))","v":""},{"$f":"IF(AK336=\"y\",BP$16,IF(AND(AK336>0,AK336<=1),AK336*BP$16,\"\"))","v":""},{"$f":"IF(AL336=\"y\",BQ$16,IF(AND(AL336>0,AL336<=1),AL336*BQ$16,\"\"))","v":""},{"$f":"IF(AM336=\"y\",BR$16,IF(AND(AM336>0,AM336<=1),AM336*BR$16,\"\"))","v":""},{"$f":"IF(AN336=\"y\",BS$16,IF(AND(AN336>0,AN336<=1),AN336*BS$16,\"\"))","v":""},{"$f":"IF(AO336=\"y\",BT$16,IF(AND(AO336>0,AO336<=1),AO336*BT$16,\"\"))","v":""},{"$f":"IF(AP336=\"y\",BU$16,IF(AND(AP336>0,AP336<=1),AP336*BU$16,\"\"))","v":""},{"$f":"IF(AQ336=\"y\",BV$16,IF(AND(AQ336>0,AQ336<=1),AQ336*BV$16,\"\"))","v":""},{"$f":"IF(AR336=\"y\",BW$16,IF(AND(AR336>0,AR336<=1),AR336*BW$16,\"\"))","v":""},{"$f":"IF(AS336=\"y\",BX$16,IF(AND(AS336>0,AS336<=1),AS336*BX$16,\"\"))","v":""},{"$f":"IF(AT336=\"y\",BY$16,IF(AND(AT336>0,AT336<=1),AT336*BY$16,\"\"))","v":""},{"$f":"IF(AU336=\"y\",BZ$16,IF(AND(AU336>0,AU336<=1),AU336*BZ$16,\"\"))","v":""},{"$f":"IF(AV336=\"y\",CA$16,IF(AND(AV336>0,AV336<=1),AV336*CA$16,\"\"))","v":""},{"$f":"IF(AW336=\"y\",CB$16,IF(AND(AW336>0,AW336<=1),AW336*CB$16,\"\"))","v":""},{"$f":"IF(AX336=\"y\",CC$16,IF(AND(AX336>0,AX336<=1),AX336*CC$16,\"\"))","v":""},{"$f":"IF(AY336=\"y\",CD$16,IF(AND(AY336>0,AY336<=1),AY336*CD$16,\"\"))","v":""},{"$f":"IF(AZ336=\"y\",CE$16,IF(AND(AZ336>0,AZ336<=1),AZ336*CE$16,\"\"))","v":""},{"$f":"IF(BA336=\"y\",CF$16,IF(AND(BA336>0,BA336<=1),BA336*CF$16,\"\"))","v":""},{"$f":"IF(BB336=\"y\",CG$16,IF(AND(BB336>0,BB336<=1),BB336*CG$16,\"\"))","v":""},{"$f":"IF(BC336=\"y\",CH$16,IF(AND(BC336>0,BC336<=1),BC336*CH$16,\"\"))","v":""},{"$f":"IF(BD336=\"y\",CI$16,IF(AND(BD336>0,BD336<=1),BD336*CI$16,\"\"))","v":""},{"$f":"IF(BE336=\"y\",CJ$16,IF(AND(BE336>0,BE336<=1),BE336*CJ$16,\"\"))","v":""},{"$f":"IF(BF336=\"y\",CK$16,IF(AND(BF336>0,BF336<=1),BF336*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L337=\"\",0,L337*10000*K337)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P337,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W337-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W338-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH338:CK338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN338:DQ338)=AB338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W339-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J340=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J340,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W340-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W341-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J342=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J342,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W342-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J343=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J343,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W343-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J344=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J344,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W344-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J345=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J345,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W345-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J346=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J346,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W346-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J347=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J347,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W347-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J348=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J348,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W348-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J349=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J349,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W349-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J350=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J350,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W350-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J351=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J351,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W351-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB351=\"\",\"\",(CB351/$CL351)*$AB351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W352-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK352=\"\",\"\",(BK352/$CL352)*$AB352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W353-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH353=\"\",\"\",(BH353/$CL353)*$AB353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J354=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J354,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W354-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J355=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J355,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W355-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J356=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J356,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W356-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J357=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J357,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W357-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J358=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J358,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W358-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J359=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J359,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W359-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J360=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J360,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W360-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J361=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J361,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W361-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J362=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J362,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W362-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J363=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J363,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W363-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J364=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J364,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W364-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J365=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J365,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W365-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J366=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J366,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W366-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W367-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W368-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W369-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W370-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W371-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J372=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J372,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W372-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J373=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J373,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W373-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J374=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J374,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W374-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J375=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J375,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W375-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW375=\"\",\"\",(BW375/$CL375)*$AB375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W376-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J377=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J377,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W377-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J378=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J378,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W378-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J379=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J379,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W379-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J380=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J380,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W380-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J381=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J381,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W381-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J382=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J382,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W382-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J383=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J383,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W383-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J384=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J384,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W384-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J385=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J385,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W385-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W386-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BN386=\"\",\"\",(BN386/$CL386)*$AB386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W387-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W388-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG388=\"\",\"\",(CG388/$CL388)*$AB388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J389=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J389,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W389-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J390=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J390,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W390-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J391=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J391,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W391-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J392=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J392,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W392-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J393=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J393,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W393-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J394=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J394,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W394-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J395=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J395,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W395-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J396=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J396,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W396-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W397-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W398-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P399,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R399=\"\",1,VLOOKUP(R399,SWsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W399-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V399*X399*(1-Z399)+(M399*((1+Landind)^(W399-YEAR)))),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,{"$f":"(N400*H400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O400=\"\",\"\",O400*S400*(1+T400)*(1+U400)*Q400),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W400-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA400*Y400,0)","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,{"$f":"IF(AC400=\"y\",BH$16,IF(AND(AC400>0,AC400<=1),AC400*BH$16,\"\"))","v":""},{"$f":"IF(AD400=\"y\",BI$16,IF(AND(AD400>0,AD400<=1),AD400*BI$16,\"\"))","v":""},{"$f":"IF(AE400=\"y\",BJ$16,IF(AND(AE400>0,AE400<=1),AE400*BJ$16,\"\"))","v":""},{"$f":"IF(AF400=\"y\",BK$16,IF(AND(AF400>0,AF400<=1),AF400*BK$16,\"\"))","v":""},{"$f":"IF(AG400=\"y\",BL$16,IF(AND(AG400>0,AG400<=1),AG400*BL$16,\"\"))","v":""},{"$f":"IF(AH400=\"y\",BM$16,IF(AND(AH400>0,AH400<=1),AH400*BM$16,\"\"))","v":""},{"$f":"IF(AI400=\"y\",BN$16,IF(AND(AI400>0,AI400<=1),AI400*BN$16,\"\"))","v":""},{"$f":"IF(AJ400=\"y\",BO$16,IF(AND(AJ400>0,AJ400<=1),AJ400*BO$16,\"\"))","v":""},{"$f":"IF(AK400=\"y\",BP$16,IF(AND(AK400>0,AK400<=1),AK400*BP$16,\"\"))","v":""},{"$f":"IF(AL400=\"y\",BQ$16,IF(AND(AL400>0,AL400<=1),AL400*BQ$16,\"\"))","v":""},{"$f":"IF(AM400=\"y\",BR$16,IF(AND(AM400>0,AM400<=1),AM400*BR$16,\"\"))","v":""},{"$f":"IF(AN400=\"y\",BS$16,IF(AND(AN400>0,AN400<=1),AN400*BS$16,\"\"))","v":""},{"$f":"IF(AO400=\"y\",BT$16,IF(AND(AO400>0,AO400<=1),AO400*BT$16,\"\"))","v":""},{"$f":"IF(AP400=\"y\",BU$16,IF(AND(AP400>0,AP400<=1),AP400*BU$16,\"\"))","v":""},{"$f":"IF(AQ400=\"y\",BV$16,IF(AND(AQ400>0,AQ400<=1),AQ400*BV$16,\"\"))","v":""},{"$f":"IF(AR400=\"y\",BW$16,IF(AND(AR400>0,AR400<=1),AR400*BW$16,\"\"))","v":""},{"$f":"IF(AS400=\"y\",BX$16,IF(AND(AS400>0,AS400<=1),AS400*BX$16,\"\"))","v":""},{"$f":"IF(AT400=\"y\",BY$16,IF(AND(AT400>0,AT400<=1),AT400*BY$16,\"\"))","v":""},{"$f":"IF(AU400=\"y\",BZ$16,IF(AND(AU400>0,AU400<=1),AU400*BZ$16,\"\"))","v":""},{"$f":"IF(AV400=\"y\",CA$16,IF(AND(AV400>0,AV400<=1),AV400*CA$16,\"\"))","v":""},{"$f":"IF(AW400=\"y\",CB$16,IF(AND(AW400>0,AW400<=1),AW400*CB$16,\"\"))","v":""},{"$f":"IF(AX400=\"y\",CC$16,IF(AND(AX400>0,AX400<=1),AX400*CC$16,\"\"))","v":""},{"$f":"IF(AY400=\"y\",CD$16,IF(AND(AY400>0,AY400<=1),AY400*CD$16,\"\"))","v":""},{"$f":"IF(AZ400=\"y\",CE$16,IF(AND(AZ400>0,AZ400<=1),AZ400*CE$16,\"\"))","v":""},{"$f":"IF(BA400=\"y\",CF$16,IF(AND(BA400>0,BA400<=1),BA400*CF$16,\"\"))","v":""},{"$f":"IF(BB400=\"y\",CG$16,IF(AND(BB400>0,BB400<=1),BB400*CG$16,\"\"))","v":""},{"$f":"IF(BC400=\"y\",CH$16,IF(AND(BC400>0,BC400<=1),BC400*CH$16,\"\"))","v":""},{"$f":"IF(BD400=\"y\",CI$16,IF(AND(BD400>0,BD400<=1),BD400*CI$16,\"\"))","v":""},{"$f":"IF(BE400=\"y\",CJ$16,IF(AND(BE400>0,BE400<=1),BE400*CJ$16,\"\"))","v":""},{"$f":"IF(BF400=\"y\",CK$16,IF(AND(BF400>0,BF400<=1),BF400*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J401,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(L401=\"\",0,L401*10000*K401)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P401,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W401-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(W401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B28,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B29,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B30,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B31,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B32,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B33,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B34,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B35,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B36,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B37,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B38,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B39,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B40,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B41,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B42,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B43,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets - Parks","index":15,"n_rows":436,"n_cols":124,"rows_kept":436,"cut":false,"hidden":false,"merged":[[12,27,13,27],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[1,1,1,12],[2,1,2,12],[4,1,4,12],[9,1,9,2],[11,27,11,56],[12,1,12,5],[12,6,12,7],[12,8,12,11],[12,12,12,20],[12,21,12,26],[12,39,13,39],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,33,13,33],[12,34,13,34],[12,64,13,64],[12,65,13,65],[12,35,13,35],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,58,13,58],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,56,13,56],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,70,13,70],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,66,13,66],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,82,13,82],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,76,13,76],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,88,13,88],[12,90,13,90],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[6,1,6,3],[6,4,7,12],[12,119,13,119],[12,120,13,120],[12,113,13,113],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,107,13,107],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,111,13,111],[12,112,13,112],[12,101,13,101],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,95,13,95],[12,96,13,96]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Parks and Land for Community Facilities - Open Network"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"Yeppoon"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"Cooee Bay"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"Taranganba"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":"Lammermoor"},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":"Rosslyn"},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":"Meikleville Hill"},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":"Barlows Hill"},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":"Pacific Heights"},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":"Mulambin"},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":"Causeway Lake"},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":"Hidden Valley"},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":"Taroomball"},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":"Farnborough"},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":"Emu Park"},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":"Zilzie"},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":"Kinka Beach"},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":"Tanby"},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":"Barmaryee"},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":"Inverness"},{"$f":"'Catchment Demand - Parks & Comm'!$C27","v":"Adelaiade Park"},{"$f":"'Catchment Demand - Parks & Comm'!$C28","v":"Bangalee"},{"$f":"'Catchment Demand - Parks & Comm'!$C29","v":"Keppel Sands"},{"$f":"'Catchment Demand - Parks & Comm'!$C30","v":"Glenlee-Rockyview"},{"$f":"'Catchment Demand - Parks & Comm'!$C31","v":"NE Shire & Shoalwater"},{"$f":"'Catchment Demand - Parks & Comm'!$C32","v":"Sth Shire"},{"$f":"'Catchment Demand - Parks & Comm'!$C33","v":"SE Shire"},{"$f":"'Catchment Demand - Parks & Comm'!$C34","v":"Rural Localities with water"},{"$f":"'Catchment Demand - Parks & Comm'!$C35","v":"N & W Shire - Rural"},{"$f":"'Catchment Demand - Parks & Comm'!$C36","v":"The Keppels"},{"$f":"'Catchment Demand - Parks & Comm'!$C37","v":"Coral Sea"},null,{"$f":"AB13","v":"Yeppoon"},{"$f":"AC13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","TOTALS",null,{"$f":"AB13","v":"Yeppoon"},{"$f":"AC13","v":"Cooee Bay"},"Taranganba","Lammermoor","Rosslyn","Meikleville Hill","Barlows Hill","Pacific Heights","Mulambin","Causeway Lake","Hidden Valley","Taroomball","Farnborough","Emu Park","Zilzie","Kinka Beach","Tanby","Barmaryee","Inverness","Adelaiade Park","Bangalee","Keppel Sands","Glenlee-Rockyview","NE Shire & Shoalwater","Sth Shire","SE Shire","Rural Localities with water","N & W Shire - Rural","The Keppels","Coral Sea","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost (m2)","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB15+1","v":2},{"$f":"AC15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AB13,Parkscatch,6,FALSE),\"\")","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,{"$f":"AB16","v":5479.3306300748573},{"$f":"AC16","v":928.37029088076008},1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,null,null,{"$f":"SUM(CM17:CM401)","v":6501221.6078140447},1101510.6410989021,1285979.2312566261,1135267.3539150083,683043.39039063815,434120.35360058653,548901.82295278599,1124208.0263588058,291878.81212059758,85201.992494752936,890666.4707872154,1082144.7636710608,418779.02887153096,3440327.5277074119,1858734.8652330912,450199.64190148574,170855.89002181331,565362.5048152894,113907.11995968204,158990.89765918729,123395.92057130962,320739.56130672304,1672316.632406554,551189.74788121763,788160.21160821686,512567.67006543977,226855.07408385855,364646.86550694884,22543.485488989241,0,0,null,"Totals"]
[null,"Barmaryee","PCL-509","District Sport","L14 SP239039","District Sports Park (Barmaryee)","District Sporting - playing fields",1,"LSC Freehold",null,{"$f":"IF(I17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K17=\"\",0,K17*10000*J17)","v":0},{"$f":"IFERROR(VLOOKUP($G17,Parksunitrate1,2,FALSE),0)","v":3000000},{"$f":"M17*H17","v":3000000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O17,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(Q17=\"\",1,VLOOKUP(Q17,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V17=\"\",\"\",IF(V17<=YEAR+5,0.075,IF(AND(V17>YEAR+5,V17<=YEAR+10),0.15,IF(AND(V17>YEAR+10,V17<=YEAR+20),0.2,IF(V17>YEAR+20,0.25,\"\")))))","v":0.15},0.15,{"$f":"IFERROR(IF(N17=\"\",\"\",N17*R17*(1+S17)*(1+T17)*P17),\"\")","v":3967499.9999999991},2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V17-YEAR)","v":1.2189944199947571},{"$f":"IF(V17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,{"$f":"IFERROR((U17*W17*(1-Y17)+L17*(1+Landind)^(V17-YEAR)),0)","v":4836360.3613291979},{"$f":"IFERROR(Z17*X17,0)","v":2675252.7184213279},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AB17=\"y\",BG$16,IF(AND(AB17>0,AB17<=1),AB17*BG$16,\"\"))","v":5479.3306300748573},{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":928.37029088076008},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":1083.8432861595347},956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG17:CJ17)","v":22691.727300523195},null,{"$f":"IF(BG17=\"\",\"\",(BG17/$CK17)*$AA17)","v":645988.46835688141},109450.68709348928,127780.25485852489,112804.89473696196,67870.037386419834,43136.007234074896,54541.172302353654,111705.99386877719,29002.294978067748,8466.0249954387091,88500.331782124864,107526.41281818043,41611.629284494367,341845.27837022708,184691.64121867041,44733.71231911338,{"$f":"IF(BW17=\"\",\"\",(BW17/$CK17)*$AA17)","v":16976.953157893317},56176.774240870509,11318.286069383781,15797.998077484059,12261.132836256284,31870.019274678209,166168.34883425609,54768.510056608407,78314.882745216906,50930.85947367995,22541.265424682671,36232.831973739601,2240.0146527775905,0,{"$f":"IF(SUM(CM17:DP17)=AA17,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CM17:DP17)","v":2675252.7184213274},{"$f":"IF(ABS(DS17-AA17)<1,\"\",\"Check\")","v":""}]
[null,"Barmaryee","PCL-510","District Facility","L14 SP239039","District Community Facility (Barmaryee)","Regional Sport facility - amenities, storage, meeting room",1,"LSC Freehold",null,{"$f":"IF(I18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K18=\"\",0,K18*10000*J18)","v":0},0,{"$f":"M18*H18","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O18,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,{"$f":"IFERROR(IF(N18=\"\",\"\",N18*R18*(1+S18)*(1+T18)*P18),\"\")","v":0},2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V18-YEAR)","v":1.4859473959783542},{"$f":"IF(V18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,{"$f":"IFERROR((U18*W18*(1-Y18)+L18*(1+Landind)^(V18-YEAR)),0)","v":0},{"$f":"IFERROR(Z18*X18,0)","v":0},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AB18=\"y\",BG$16,IF(AND(AB18>0,AB18<=1),AB18*BG$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG18:CJ18)","v":22691.727300523195},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CM18:DP18)=AA18,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CM18:DP18)","v":0},{"$f":"IF(ABS(DS18-AA18)<1,\"\",\"Check\")","v":""}]
[null,"Cooee Bay","PCL-531","Region Recreation","L19 SP251132","Daniel Park upgrade (Cooee Bay)","District Park - paths, seating, shade, BBQ, play equipment",1,"Crown Land",0.52400000000000002,{"$f":"IF(I19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I19,Landcost2,2,FALSE),\"Error\")))","v":0},0,110000,110000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O19,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,145474.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V19-YEAR)","v":1.2189944199947571},{"$f":"IF(V19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,177333.21324873724,98092.599675448684,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG19:CJ19)","v":22691.727300523195},null,23686.243839752315,4013.1918600946065,4685.2760114792454,4136.179473688605,2488.5680375020602,1581.6535985827463,1999.8429844196337,4095.8864418551634,1063.4174825291507,310.42091649941926,3245.0121653445781,3942.6351366666158,1525.7597404314599,12534.326873574993,6772.0268446845812,1640.2361183674905,622.4882824560882,2059.815055498585,415.00382254407197,579.25992950774878,449.57487066273035,1168.5673734048676,6092.8394572560564,2008.1787020756415,2871.5457006579527,1867.4648473682648,826.51306557169789,1328.537172370452,82.133870601844976,0,{"$f":"IF(SUM(CM19:DP19)=AA19,\"\",\"ERROR\")","v":""},null,98092.599675448655,""]
[null,"Emu Park","PCL-511","District Sport","L111 CP848762","District Sports Park (Emu Park)","District Sporting - playing fields",1,"Crown Land",50,{"$f":"IF(I20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I20,Landcost2,2,FALSE),\"Error\")))","v":0},0,3000000,{"$f":"M20*H20","v":3000000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O20,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,3967499.9999999991,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V20-YEAR)","v":1.2189944199947571},{"$f":"IF(V20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,4836360.3613291979,2675252.7184213279,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG20:CJ20)","v":22691.727300523195},null,645988.46835688141,109450.68709348928,127780.25485852489,112804.89473696196,67870.037386419834,43136.007234074896,54541.172302353654,111705.99386877719,29002.294978067748,8466.0249954387091,88500.331782124864,107526.41281818043,41611.629284494367,341845.27837022708,184691.64121867041,44733.71231911338,16976.953157893317,56176.774240870509,11318.286069383781,15797.998077484059,12261.132836256284,31870.019274678209,166168.34883425609,54768.510056608407,78314.882745216906,50930.85947367995,22541.265424682671,36232.831973739601,2240.0146527775905,0,{"$f":"IF(SUM(CM20:DP20)=AA20,\"\",\"ERROR\")","v":""},null,2675252.7184213274,""]
[null,"Emu Park","PCL-512","District Facility","L111 CP848762","District Community Facility (Emu Park)","District Comm Facility - amenities, storage, meeting room",1,"Crown Land",1,{"$f":"IF(I21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I21,Landcost2,2,FALSE),\"Error\")))","v":0},0,164000,164000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O21,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,226319.99999999997,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V21-YEAR)","v":1.4859473959783542},{"$f":"IF(V21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30597949391132928},0,336299.61465782108,102900.78589557514,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,24847.267929374408,4209.9057188798188,4914.933290727824,4338.9217928356129,2610.5497016169256,1659.1812108886763,2097.8689059663916,4296.6537251577784,1115.5428141306738,325.63675926523297,3404.0723067739591,4135.8905300176748,1600.5476141695276,13148.719579563885,7103.969990902252,1720.635258854968,653.0006716862481,2160.7806165972393,435.34598563749887,607.65340281914757,471.61159621784583,1225.8468171211598,6391.491005046094,2106.6132139024112,3012.2997077293207,1959.0020150587445,867.02609862194709,1393.6578251643668,86.159810847491073,0,"",null,102900.78589557513,""]
[null,"Emu Park","PCL-528","Region Recreation","L1 SP107103","Kerr Park upgrade (Emu Park)","District Park - paths, seating, shade, BBQ, play equipment",1,"Crown Land",2,{"$f":"IF(I22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I22,Landcost2,2,FALSE),\"Error\")))","v":0},0,110000,110000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O22,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,145474.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V22-YEAR)","v":1.2189944199947571},{"$f":"IF(V22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,177333.21324873724,98092.599675448684,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,23686.243839752315,4013.1918600946065,4685.2760114792454,4136.179473688605,2488.5680375020602,1581.6535985827463,1999.8429844196337,4095.8864418551634,1063.4174825291507,310.42091649941926,3245.0121653445781,3942.6351366666158,1525.7597404314599,12534.326873574993,6772.0268446845812,1640.2361183674905,622.4882824560882,2059.815055498585,415.00382254407197,579.25992950774878,449.57487066273035,1168.5673734048676,6092.8394572560564,2008.1787020756415,2871.5457006579527,1867.4648473682648,826.51306557169789,1328.537172370452,82.133870601844976,0,"",null,98092.599675448655,""]
[null,"Cooee Bay","PCL-535","District Sport","L1 & 2 RP844401","District Sports Park (Cooee Bay)","District Sporting - playing fields",1,"Crown Land",null,{"$f":"IF(I23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I23,Landcost2,2,FALSE),\"Error\")))","v":0},0,3000000,3000000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O23,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,4139999.9999999995,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V23-YEAR)","v":1.3458683383241292},{"$f":"IF(V23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,5571894.9206618946,2292303.7191743422,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,553518.46140055137,93783.370581395327,109489.15271903336,96657.440235851245,58154.782181923794,36961.30430300095,46733.877235565007,95715.841511439765,24850.762017745841,7254.1560092756499,75831.953480657277,92134.546510447399,35655.13340587807,292911.84253152413,158253.95976638893,38330.305924178138,14546.787522582932,48135.350965853715,9698.1302263054076,13536.593944625785,10506.01321075434,27307.985974728093,142382.18371631054,46928.672731332015,67104.500351465569,43640.362567748794,19314.596416292032,31046.283933367693,1919.3677981185813,0,"",null,2292303.7191743418,""]
[null,"Cooee Bay","PCL-536","District Facility","L1 & 2 RP844401","District Community Facility (Cooee Bay)","District Comm Facility - amenities, storage, meeting room",1,"Crown Land",1,{"$f":"IF(I24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I24,Landcost2,2,FALSE),\"Error\")))","v":0},0,164000,164000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O24,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,226319.99999999997,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V24-YEAR)","v":1.3458683383241292},{"$f":"IF(V24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,304596.92232951691,125312.60331486404,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,30259.009223230143,5126.8242584496111,5985.4070153071571,5283.9400662265352,3179.1280926118338,2020.5513018973854,2554.7852888775537,5232.4660026253741,1358.5083236367727,396.56052850706885,4145.4801236092644,5036.6885425711243,1949.1472928546677,16012.514058389987,8651.216467229262,2095.3900571884051,795.22438456786688,2631.3991861333366,530.16445237136224,740.00046897287621,574.32872218790385,1492.8365666184691,7783.559376491643,2565.4341093128169,3668.3793525467845,2385.6731537036007,1055.864604090631,1697.1968550241006,104.92543963048244,0,"",null,125312.60331486403,""]
[null,"Taroomball","PCL-530","Region Facility","L1 & L362 SP190911","Capricorn Coast Memorial Gardens (Taroomball)","Regional Park - paths, seating, shade, BBQ, play equipment",1,"Rural Grazing Flooded m2",100,{"$f":"IF(I25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I25,Landcost2,2,FALSE),\"Error\")))","v":0.1},100000,4250000,4250000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,5620625,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V25-YEAR)","v":1.2189944199947571},{"$f":"IF(V25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,6973409.953882507,3857370.5311453086,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,931432.33315540897,157813.82151334398,184242.70206680507,162650.15777054397,97859.869596392702,62196.577538356592,78641.359496446603,161065.68397620003,41817.581275087294,12206.919783120749,127606.10220570087,155039.26536307589,59998.620485346095,492896.94910565362,266301.60555678804,64500.262894903099,24478.584161026709,80999.687244279747,16319.513609494294,22778.682483177636,17678.977449630402,45952.471080833282,239593.39900440237,78969.151315081413,112919.9939771535,73435.752483080127,32501.607188424783,52243.08617763684,3229.8131879132466,0,"",null,3857370.5311453077,""]
[null,"Yeppoon","PCL-508","District Recreation","L43 LN2675","Appleton Park upgrade (Yeppoon)","District Park - paths, seating, shade, BBQ, play equipment",1,"Crown Land",0.377,{"$f":"IF(I26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I26,Landcost2,2,FALSE),\"Error\")))","v":0},0,110000,110000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,145474.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V26-YEAR)","v":1.2189944199947571},{"$f":"IF(V26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,177333.21324873724,98092.599675448684,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,{"$f":"IF(AG26=\"y\",BL$16,IF(AND(AG26>0,AG26<=1),AG26*BL$16,\"\"))","v":365.88338224982101},462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,{"$f":"IF(AW26=\"y\",CB$16,IF(AND(AW26>0,AW26<=1),AW26*CB$16,\"\"))","v":270.32428804339997},1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,23686.243839752315,4013.1918600946065,4685.2760114792454,4136.179473688605,2488.5680375020602,1581.6535985827463,1999.8429844196337,4095.8864418551634,1063.4174825291507,310.42091649941926,3245.0121653445781,3942.6351366666158,1525.7597404314599,12534.326873574993,6772.0268446845812,1640.2361183674905,622.4882824560882,2059.815055498585,415.00382254407197,579.25992950774878,449.57487066273035,1168.5673734048676,6092.8394572560564,2008.1787020756415,2871.5457006579527,1867.4648473682648,826.51306557169789,1328.537172370452,82.133870601844976,0,"",null,98092.599675448655,""]
[null,"Yeppoon","PCL-526","Region Recreation","L65 SP234671","Yeppoon Beachfront","Yeppoon Foreshore - paths, seating, shade, BBQ, play equipment",1,"Crown Land",1,{"$f":"IF(I27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I27,Landcost2,2,FALSE),\"Error\")))","v":0},0,12750000,12750000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,16861874.999999996,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V27-YEAR)","v":1.2189944199947571},{"$f":"IF(V27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,20554531.535649091,11369824.053290645,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,2745450.990516746,465165.42014732945,543066.0831487308,479420.80263208837,288447.65889228432,183328.03074481833,231799.98228500303,474750.4739423031,123259.75365678793,35980.60623061451,376126.41007403069,456987.25447726686,176849.42445910108,1452842.4330734652,784939.47517934931,190118.27735623191,72152.050921046597,238751.29052369969,48102.715794881078,67141.491829307255,52109.814554089207,135447.5819173824,706215.4825455884,232766.16774058575,332838.25166717183,216456.15276313981,95800.378054901361,153989.53588839332,9520.0622743047606,0,"",null,11369824.053290645,""]
[null,"Yeppoon","PCL-527","Region Recreation","L35 LN2298","Yeppoon Foreshore","Yeppoon Foreshore - paths, seating, shade, BBQ, play equipment",1,"Crown Land",1,{"$f":"IF(I28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I28,Landcost2,2,FALSE),\"Error\")))","v":0},0,12750000,12750000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,16861874.999999996,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V28-YEAR)","v":1.2189944199947571},{"$f":"IF(V28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,20554531.535649091,11369824.053290645,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,2745450.990516746,465165.42014732945,543066.0831487308,479420.80263208837,288447.65889228432,183328.03074481833,231799.98228500303,474750.4739423031,123259.75365678793,35980.60623061451,376126.41007403069,456987.25447726686,176849.42445910108,1452842.4330734652,784939.47517934931,190118.27735623191,72152.050921046597,238751.29052369969,48102.715794881078,67141.491829307255,52109.814554089207,135447.5819173824,706215.4825455884,232766.16774058575,332838.25166717183,216456.15276313981,95800.378054901361,153989.53588839332,9520.0622743047606,0,"",null,11369824.053290645,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I29,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V29-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,"Barmaryee","PCL510","District Facility","L14 SP239039","District Community Facility (Barmaryee) - Terminal Value","District Sporting - playing fields",-0.5,"LSC Freehold",null,{"$f":"IF(I30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I30,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K30=\"\",0,K30*10000*J30)","v":0},3000000,{"$f":"M30*H30","v":-1500000},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},"nominal",{"$f":"IF(Q30=\"\",1,VLOOKUP(Q30,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V30=\"\",\"\",IF(V30<=YEAR+5,0.075,IF(AND(V30>YEAR+5,V30<=YEAR+10),0.15,IF(AND(V30>YEAR+10,V30<=YEAR+20),0.2,IF(V30>YEAR+20,0.25,\"\")))))","v":0.2},0.15,{"$f":"IFERROR(IF(N30=\"\",\"\",N30*R30*(1+S30)*(1+T30)*P30),\"\")","v":-2069999.9999999998},2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V30-YEAR)","v":1.3458683383241292},{"$f":"IF(V30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,{"$f":"IFERROR((U30*W30*(1-Y30)+L30*(1+Landind)^(V30-YEAR)),0)","v":-2785947.4603309473},{"$f":"IFERROR(Z30*X30,0)","v":-1146151.8595871711},"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,{"$f":"IF(AB30=\"y\",BG$16,IF(AND(AB30>0,AB30<=1),AB30*BG$16,\"\"))","v":5479.3306300748573},928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG30:CJ30)","v":22691.727300523195},null,{"$f":"IF(BG30=\"\",\"\",(BG30/$CK30)*$AA30)","v":-276759.23070027569},-46891.685290697664,-54744.576359516679,-48328.720117925623,-29077.391090961897,-18480.652151500475,-23366.938617782504,-47857.920755719882,-12425.381008872921,-3627.078004637825,-37915.976740328639,-46067.273255223699,-17827.566702939035,-146455.92126576207,-79126.979883194464,-19165.152962089069,{"$f":"IF(BW30=\"\",\"\",(BW30/$CK30)*$AA30)","v":-7273.393761291466},{"$f":"IF(BX30=\"\",\"\",(BX30/$CK30)*$AA30)","v":-24067.675482926858},{"$f":"IF(BY30=\"\",\"\",(BY30/$CK30)*$AA30)","v":-4849.0651131527038},{"$f":"IF(BZ30=\"\",\"\",(BZ30/$CK30)*$AA30)","v":-6768.2969723128926},{"$f":"IF(CA30=\"\",\"\",(CA30/$CK30)*$AA30)","v":-5253.0066053771698},{"$f":"IF(CB30=\"\",\"\",(CB30/$CK30)*$AA30)","v":-13653.992987364047},{"$f":"IF(CC30=\"\",\"\",(CC30/$CK30)*$AA30)","v":-71191.091858155269},{"$f":"IF(CD30=\"\",\"\",(CD30/$CK30)*$AA30)","v":-23464.336365666008},{"$f":"IF(CE30=\"\",\"\",(CE30/$CK30)*$AA30)","v":-33552.250175732785},{"$f":"IF(CF30=\"\",\"\",(CF30/$CK30)*$AA30)","v":-21820.181283874397},{"$f":"IF(CG30=\"\",\"\",(CG30/$CK30)*$AA30)","v":-9657.2982081460159},{"$f":"IF(CH30=\"\",\"\",(CH30/$CK30)*$AA30)","v":-15523.141966683846},{"$f":"IF(CI30=\"\",\"\",(CI30/$CK30)*$AA30)","v":-959.68389905929064},{"$f":"IF(CJ30=\"\",\"\",(CJ30/$CK30)*$AA30)","v":0},{"$f":"IF(SUM(CM30:DP30)=AA30,\"\",\"ERROR\")","v":""},null,{"$f":"SUM(CM30:DP30)","v":-1146151.8595871709},""]
[null,"Cooee Bay","PCL535","District Sport","L1 & 2 RP844401","District Sports Park (Cooee Bay) - Terminal Value","District Sporting - playing fields",-0.5,"Crown Land",null,{"$f":"IF(I31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I31,Landcost2,2,FALSE),\"Error\")))","v":0},0,3000000,-1500000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-2069999.9999999998,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V31-YEAR)","v":1.3458683383241292},{"$f":"IF(V31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-2785947.4603309473,-1146151.8595871711,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG31:CJ31)","v":22691.727300523195},null,-276759.23070027569,-46891.685290697664,-54744.576359516679,-48328.720117925623,-29077.391090961897,-18480.652151500475,-23366.938617782504,-47857.920755719882,-12425.381008872921,-3627.078004637825,-37915.976740328639,-46067.273255223699,-17827.566702939035,-146455.92126576207,-79126.979883194464,-19165.152962089069,-7273.393761291466,-24067.675482926858,-4849.0651131527038,-6768.2969723128926,-5253.0066053771698,-13653.992987364047,-71191.091858155269,-23464.336365666008,-33552.250175732785,-21820.181283874397,-9657.2982081460159,-15523.141966683846,-959.68389905929064,0,{"$f":"IF(SUM(CM31:DP31)=AA31,\"\",\"ERROR\")","v":""},null,-1146151.8595871709,""]
[null,"Cooee Bay","PCL536","District Facility","L1 & 2 RP844401","District Community Facility (Cooee Bay) - Terminal Value","District Comm Facility - amenities, storage, meeting room",-0.5,"Crown Land",1,{"$f":"IF(I32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I32,Landcost2,2,FALSE),\"Error\")))","v":0},0,164000,-82000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.2,0.15,-113159.99999999999,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V32-YEAR)","v":1.3458683383241292},{"$f":"IF(V32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41140469298405857},0,-152298.46116475845,-62656.301657432021,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-15129.504611615072,-2563.4121292248055,-2992.7035076535785,-2641.9700331132676,-1589.5640463059169,-1010.2756509486927,-1277.3926444387769,-2616.2330013126871,-679.25416181838636,-198.28026425353443,-2072.7400618046322,-2518.3442712855622,-974.57364642733387,-8006.2570291949933,-4325.608233614631,-1047.6950285942025,-397.61219228393344,-1315.6995930666683,-265.08222618568112,-370.0002344864381,-287.16436109395192,-746.41828330923454,-3891.7796882458215,-1282.7170546564084,-1834.1896762733923,-1192.8365768518004,-527.93230204531551,-848.59842751205031,-52.462719815241222,0,"",null,-62656.301657432014,""]
[null,"Yeppoon","PCL526","Region Recreation","L65 SP234671","Yeppoon Beachfront - Terminal Value","Yeppoon Foreshore - paths, seating, shade, BBQ, play equipment",-0.3,"Crown Land",1,{"$f":"IF(I33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I33,Landcost2,2,FALSE),\"Error\")))","v":0},0,12750000,-3825000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},"nominal",1,7.4999999999999997E-2,0.15,-4728656.25,2016,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V33-YEAR)","v":1.1040808032},{"$f":"IF(V33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.74374332410249289},0,-5220818.5905566998,-3882948.9730767319,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-937608.71358199767,-158860.29388019655,-185464.42583382546,-163728.70015636849,-98508.783920717353,-62609.006558087232,-79162.834794462848,-162133.71962677233,-42094.876019193667,-12287.864557887146,-128452.26547910427,-156067.33949133509,-60396.474727674809,-496165.37662359065,-268067.46654913528,-64927.967782390006,-24640.903035625561,-81536.800746836147,-16427.729226282754,-22929.72921370712,-17796.207747951794,-46257.184512860651,-241182.15637010112,-79492.800219167082,-113668.77283713606,-73922.709106876689,-32717.127182014876,-52589.513033787538,-3251.2302616450393,0,"",null,-3882948.97307673,""]
[null,"Yeppoon","PCL527","Region Recreation","L35 LN2298","Yeppoon Foreshore - Terminal Value","Yeppoon Foreshore - paths, seating, shade, BBQ, play equipment",-0.3,"Crown Land",1,{"$f":"IF(I34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I34,Landcost2,2,FALSE),\"Error\")))","v":0},0,12750000,-3825000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,-5058562.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V34-YEAR)","v":1.2189944199947571},{"$f":"IF(V34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-6166359.4606947284,-3410947.2159871939,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,-823635.2971550239,-139549.62604419887,-162919.82494461926,-143826.24078962655,-86534.2976676853,-54998.409223445509,-69539.994685500918,-142425.14218269096,-36977.926097036383,-10794.181869184356,-112837.92302220923,-137096.17634318009,-53054.827337730327,-435852.72992203967,-235481.84255380483,-57035.483206869576,-21645.615276313983,-71625.387157109915,-14430.814738464325,-20142.447548792181,-15632.944366226764,-40634.274575214724,-211864.64476367657,-69829.850322175727,-99851.475500151573,-64936.84582894195,-28740.113416470413,-46196.860766518002,-2856.0186822914284,0,"",null,-3410947.2159871929,""]
[null,"Cooee Bay","PCL531","Region Recreation","L19 SP251132","Daniel Park upgrade (Cooee Bay)","Regional Park - paths, seating, shade, BBQ, play equipment",-0.6,"Crown Land",0.52400000000000002,{"$f":"IF(I35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I35,Landcost2,2,FALSE),\"Error\")))","v":0},0,4250000,-2550000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,-3372374.9999999995,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V35-YEAR)","v":1.2189944199947571},{"$f":"IF(V35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,-4110906.3071298185,-2273964.8106581289,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,{"$f":"SUM(BG35:CJ35)","v":22691.727300523195},null,-549090.19810334919,-93033.084029465899,-108613.21662974617,-95884.160526417676,-57689.531778456862,-36665.60614896367,-46359.996457000605,-94950.094788460628,-24651.950731357589,-7196.1212461229024,-75225.282014806144,-91397.450895453381,-35369.884891820213,-290568.48661469307,-156987.89503586988,-38023.655471246377,-14430.410184209319,-47750.258104739936,-9620.5431589762156,-13428.298365861452,-10421.962910817841,-27089.516383476479,-141243.09650911769,-46553.233548117147,-66567.650333434372,-43291.23055262796,-19160.075610980271,-30797.907177678666,-1904.0124548609519,0,{"$f":"IF(SUM(CM35:DP35)=AA35,\"\",\"ERROR\")","v":""},null,-2273964.8106581289,{"$f":"IF(ABS(DS35-AA35)<1,\"\",\"Check\")","v":""}]
[null,"Yeppoon","PCL-532","Civic  Park",null,"Beaman Park upgrade","District Park - paths, seating, shade, BBQ, play equipment",1,"crown Land",null,{"$f":"IF(I36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I36,Landcost2,2,FALSE),\"Error\")))","v":0},0,110000,110000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O36,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,145474.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V36-YEAR)","v":1.2189944199947571},{"$f":"IF(V36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,177333.21324873724,98092.599675448684,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,{"$f":"IF(BG36=\"\",\"\",(BG36/$CK36)*$AA36)","v":23686.243839752315},4013.1918600946065,4685.2760114792454,4136.179473688605,2488.5680375020602,1581.6535985827463,1999.8429844196337,4095.8864418551634,1063.4174825291507,310.42091649941926,3245.0121653445781,3942.6351366666158,1525.7597404314599,12534.326873574993,6772.0268446845812,{"$f":"IF(BV36=\"\",\"\",(BV36/$CK36)*$AA36)","v":1640.2361183674905},622.4882824560882,2059.815055498585,415.00382254407197,579.25992950774878,449.57487066273035,1168.5673734048676,6092.8394572560564,2008.1787020756415,2871.5457006579527,1867.4648473682648,826.51306557169789,1328.537172370452,82.133870601844976,0,"",null,null,"Check"]
[null,"Glendale","PCL-534","District Community",null,"Glendale Park upgrade","District Park - paths, seating, shade, BBQ, play equipment",1,"Crown Land",null,{"$f":"IF(I37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I37,Landcost2,2,FALSE),\"Error\")))","v":0},0,110000,110000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O37,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,145474.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V37-YEAR)","v":1.2189944199947571},{"$f":"IF(V37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,177333.21324873724,98092.599675448684,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,23686.243839752315,4013.1918600946065,4685.2760114792454,4136.179473688605,2488.5680375020602,1581.6535985827463,1999.8429844196337,4095.8864418551634,1063.4174825291507,310.42091649941926,3245.0121653445781,3942.6351366666158,1525.7597404314599,12534.326873574993,6772.0268446845812,1640.2361183674905,622.4882824560882,2059.815055498585,415.00382254407197,579.25992950774878,449.57487066273035,1168.5673734048676,6092.8394572560564,2008.1787020756415,2871.5457006579527,1867.4648473682648,826.51306557169789,1328.537172370452,82.133870601844976,0,"",null,null,"Check"]
[null,"Rockyview","PCL-537","District Community",null,"Rockyview Sarah's garden upgrade","District Park - paths, seating, shade, BBQ, play equipment",1,"Crown Land",null,{"$f":"IF(I38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I38,Landcost2,2,FALSE),\"Error\")))","v":0},0,110000,110000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O38,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,145474.99999999997,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V38-YEAR)","v":1.2189944199947571},{"$f":"IF(V38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,177333.21324873724,98092.599675448684,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,104,270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,23686.243839752315,4013.1918600946065,4685.2760114792454,4136.179473688605,2488.5680375020602,1581.6535985827463,1999.8429844196337,4095.8864418551634,1063.4174825291507,310.42091649941926,3245.0121653445781,3942.6351366666158,1525.7597404314599,12534.326873574993,6772.0268446845812,1640.2361183674905,622.4882824560882,2059.815055498585,415.00382254407197,579.25992950774878,449.57487066273035,1168.5673734048676,6092.8394572560564,2008.1787020756415,2871.5457006579527,1867.4648473682648,826.51306557169789,1328.537172370452,82.133870601844976,0,"",null,null,{"$f":"IF(DS38=AA38,\"\",\"Check\")","v":"Check"}]
[null,"Emu Park","PCL-538","Regional Community",null,"Emu Park Singing Ship upgrade","Regional Park - paths, seating, shade, BBQ, play equipment",1,"Crown Land",null,{"$f":"IF(I39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I39,Landcost2,2,FALSE),\"Error\")))","v":0},0,4250000,4250000,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O39,Histindex,3,FALSE))),1)","v":1},"nominal",1,0.15,0.15,5620625,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V39-YEAR)","v":1.2189944199947571},{"$f":"IF(V39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.55315413214702569},0,6851510.5118830316,3789941.351096882,"y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y","y",null,5479.3306300748573,928.37029088076008,1083.8432861595347,956.82097317739454,575.67958707010007,365.88338224982101,462.62298885399798,947.5,246,71.809563707039999,750.66754664989605,912.04842834940007,352.95347529313381,2899.5615189304772,1566.5706377426802,379.43525637621997,144,476.49630740273426,96.002691344735496,134,{"$f":"IF(AV39=\"y\",CA$16,IF(AND(AV39>0,AV39<=1),AV39*CA$16,\"\"))","v":104},270.32428804339997,1409.4544533161775,464.55128754859999,664.27367799315107,432,191.19698281344,307.33004654564002,19,0,22691.727300523195,null,915150.33017224877,155055.14004910985,181022.02771624361,159806.93421069614,96149.21963076145,61109.343581606117,77266.660761667692,158250.15798076772,41086.584552262648,11993.535410204839,125375.47002467692,152329.08482575565,58949.8081530337,484280.81102448847,261646.49172644981,63372.759118743968,24050.683640348867,79583.763507899901,16034.238598293694,22380.497276435755,17369.938184696406,45149.193972460802,235405.16084852951,77588.722580195259,110946.08388905731,72152.050921046612,31933.459351633792,51329.84529613112,3173.3540914349205,0,"",null,null,"Check"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I40,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V40-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AR40=\"y\",BW$16,IF(AND(AR40>0,AR40<=1),AR40*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I41,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V41-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I42,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V42-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I43,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V43-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I44,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V44-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I45,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V45-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I46,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V46-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I47,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V47-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ47=\"\",\"\",(CJ47/$CK47)*$AA47)","v":""},"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I48,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V48-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG48=\"\",\"\",(BG48/$CK48)*$AA48)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BW48=\"\",\"\",(BW48/$CK48)*$AA48)","v":""},"","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I49,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V49-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I50,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V50-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AD50=\"y\",BI$16,IF(AND(AD50>0,AD50<=1),AD50*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I51,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V51-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB51=\"y\",BG$16,IF(AND(AB51>0,AB51<=1),AB51*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I52,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V52-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ52=\"y\",CE$16,IF(AND(AZ52>0,AZ52<=1),AZ52*CE$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I53,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V53-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I54,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V54-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I55,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V55-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I56,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V56-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I57,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V57-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I58,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V58-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I59,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V59-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I60,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V60-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I61,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V61-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I62,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V62-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I63,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V63-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV63=\"\",\"\",(BV63/$CK63)*$AA63)","v":""},"","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I64,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V64-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG64=\"\",\"\",(BG64/$CK64)*$AA64)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I65,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V65-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I66,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V66-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I67,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V67-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE67=\"\",\"\",(CE67/$CK67)*$AA67)","v":""},"","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I68,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V68-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AG68=\"y\",BL$16,IF(AND(AG68>0,AG68<=1),AG68*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I69,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V69-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I70,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V70-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I71,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V71-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I72,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V72-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I73,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V73-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I74,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V74-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I75,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V75-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I76,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V76-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I77,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V77-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I78,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V78-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I79,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IFERROR(VLOOKUP($G79,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O79,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q79=\"\",1,VLOOKUP(Q79,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V79=\"\",\"\",IF(V79<=YEAR+5,0.075,IF(AND(V79>YEAR+5,V79<=YEAR+10),0.15,IF(AND(V79>YEAR+10,V79<=YEAR+20),0.2,IF(V79>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V79-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U79*W79*(1-Y79)+L79*(1+Landind)^(V79-YEAR)),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I80,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(K80=\"\",0,K80*10000*J80)","v":0},0,{"$f":"M80*H80","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N80=\"\",\"\",N80*R80*(1+S80)*(1+T80)*P80),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V80-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z80*X80,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I81,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O81,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V81-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG81=\"\",\"\",(BG81/$CK81)*$AA81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I82,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V82-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG82:CJ82)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM82:DP82)=AA82,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I83,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V83-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I84,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V84-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I85,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V85-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I86,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V86-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I87,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V87-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I88,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V88-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I89,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V89-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I90,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V90-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I91,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V91-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI91=\"y\",BN$16,IF(AND(AI91>0,AI91<=1),AI91*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I92,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V92-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I93,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V93-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I94,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V94-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC94=\"y\",CH$16,IF(AND(BC94>0,BC94<=1),BC94*CH$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I95,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V95-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC95=\"\",\"\",(CC95/$CK95)*$AA95)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I96,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V96-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW96=\"\",\"\",(BW96/$CK96)*$AA96)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I97,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V97-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BU97=\"\",\"\",(BU97/$CK97)*$AA97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I98,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V98-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG98=\"\",\"\",(BG98/$CK98)*$AA98)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I99,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V99-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I100,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V100-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I101,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V101-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I102,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V102-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I103,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V103-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU103=\"y\",BZ$16,IF(AND(AU103>0,AU103<=1),AU103*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I104,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V104-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I105,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I105,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V105-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I106,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V106-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH106=\"y\",BM$16,IF(AND(AH106>0,AH106<=1),AH106*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I107,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V107-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB107=\"y\",BG$16,IF(AND(AB107>0,AB107<=1),AB107*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I108,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V108-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I109,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V109-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I110,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V110-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I111,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V111-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I112,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V112-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I113=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I113,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I113,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V113-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I114=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I114,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I114,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V114-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I115=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I115,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I115,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V115-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AO115=\"y\",BT$16,IF(AND(AO115>0,AO115<=1),AO115*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I116,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V116-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ116=\"\",\"\",(BJ116/$CK116)*$AA116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ116=\"\",\"\",(CJ116/$CK116)*$AA116)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I117,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V117-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG117=\"\",\"\",(BG117/$CK117)*$AA117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I118,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V118-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I119,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V119-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I120,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V120-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I121=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I121,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I121,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V121-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I122=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I122,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I122,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V122-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I123=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I123,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I123,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V123-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I124=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I124,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I124,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V124-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I125=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I125,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I125,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V125-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I126=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I126,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I126,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V126-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I127=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I127,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I127,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V127-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I128=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I128,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I128,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V128-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I129=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I129,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I129,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V129-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I130=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I130,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I130,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V130-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I131=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I131,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I131,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V131-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I132=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I132,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I132,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V132-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I133=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I133,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I133,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V133-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I134=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I134,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I134,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V134-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB134=\"y\",CG$16,IF(AND(BB134>0,BB134<=1),BB134*CG$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I135,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V135-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I136=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I136,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I136,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V136-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I137,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V137-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I138=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I138,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I138,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V138-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW138=\"\",\"\",(BW138/$CK138)*$AA138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I139,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V139-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I140=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I140,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I140,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V140-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I141,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V141-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I142=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I142,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I142,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V142-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I143=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I143,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I143,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IFERROR(VLOOKUP($G143,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O143,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q143=\"\",1,VLOOKUP(Q143,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V143=\"\",\"\",IF(V143<=YEAR+5,0.075,IF(AND(V143>YEAR+5,V143<=YEAR+10),0.15,IF(AND(V143>YEAR+10,V143<=YEAR+20),0.2,IF(V143>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V143-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U143*W143*(1-Y143)+L143*(1+Landind)^(V143-YEAR)),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I144,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(K144=\"\",0,K144*10000*J144)","v":0},0,{"$f":"M144*H144","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N144=\"\",\"\",N144*R144*(1+S144)*(1+T144)*P144),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V144-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z144*X144,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I145,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O145,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V145-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT145=\"y\",BY$16,IF(AND(AT145>0,AT145<=1),AT145*BY$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I146,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V146-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG146:CJ146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM146:DP146)=AA146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I147,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V147-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I148,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V148-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AS148=\"y\",BX$16,IF(AND(AS148>0,AS148<=1),AS148*BX$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I149,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V149-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE149=\"y\",BJ$16,IF(AND(AE149>0,AE149<=1),AE149*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I150,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V150-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB150=\"y\",BG$16,IF(AND(AB150>0,AB150<=1),AB150*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT150=\"\",\"\",(BT150/$CK150)*$AA150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I151,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V151-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG151=\"\",\"\",(BG151/$CK151)*$AA151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I152,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V152-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I153,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V153-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I154,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V154-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I155=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I155,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I155,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V155-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I156=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I156,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I156,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V156-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I157=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I157,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I157,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V157-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE157=\"\",\"\",(CE157/$CK157)*$AA157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I158,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V158-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I159=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I159,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I159,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V159-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I160=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I160,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I160,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V160-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I161=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I161,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I161,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V161-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I162=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I162,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I162,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V162-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I163=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I163,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I163,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V163-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I164=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I164,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I164,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V164-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I165,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I165,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V165-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I166=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I166,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I166,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V166-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I167=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I167,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I167,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V167-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH167=\"y\",BM$16,IF(AND(AH167>0,AH167<=1),AH167*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I168,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V168-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I169,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V169-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I170,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V170-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BO170=\"\",\"\",(BO170/$CK170)*$AA170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I171,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V171-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG171=\"\",\"\",(BG171/$CK171)*$AA171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I172,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V172-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I173,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V173-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I174,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V174-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I175=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I175,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I175,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V175-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I176=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I176,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I176,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V176-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA176=\"y\",CF$16,IF(AND(BA176>0,BA176<=1),BA176*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I177,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V177-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I178=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I178,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I178,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V178-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I179,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V179-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I180=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I180,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I180,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V180-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I181=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I181,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I181,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V181-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I182=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I182,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I182,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V182-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I183=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I183,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I183,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V183-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I184=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I184,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I184,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V184-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I185=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I185,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I185,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V185-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I186=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I186,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I186,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V186-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I187=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I187,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I187,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V187-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I188=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I188,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I188,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V188-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I189=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I189,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I189,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V189-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I190=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I190,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I190,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V190-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AJ190=\"y\",BO$16,IF(AND(AJ190>0,AJ190<=1),AJ190*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I191,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V191-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I192,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V192-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BQ192=\"\",\"\",(BQ192/$CK192)*$AA192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I193,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V193-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I194=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I194,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I194,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V194-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I195,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V195-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I196=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I196,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I196,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V196-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I197=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I197,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I197,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V197-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I198=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I198,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I198,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V198-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI198=\"y\",BN$16,IF(AND(AI198>0,AI198<=1),AI198*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I199,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V199-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB199=\"y\",BG$16,IF(AND(AB199>0,AB199<=1),AB199*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I200,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V200-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BP200=\"\",\"\",(BP200/$CK200)*$AA200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I201,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V201-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG201=\"\",\"\",(BG201/$CK201)*$AA201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I202,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V202-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I203,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V203-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG203=\"\",\"\",(CG203/$CK203)*$AA203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I204,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V204-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I205=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I205,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I205,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V205-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU205=\"y\",BZ$16,IF(AND(AU205>0,AU205<=1),AU205*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I206,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V206-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I207=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I207,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I207,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IFERROR(VLOOKUP($G207,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O207,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q207=\"\",1,VLOOKUP(Q207,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V207=\"\",\"\",IF(V207<=YEAR+5,0.075,IF(AND(V207>YEAR+5,V207<=YEAR+10),0.15,IF(AND(V207>YEAR+10,V207<=YEAR+20),0.2,IF(V207>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V207-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U207*W207*(1-Y207)+L207*(1+Landind)^(V207-YEAR)),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I208,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(K208=\"\",0,K208*10000*J208)","v":0},0,{"$f":"M208*H208","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N208=\"\",\"\",N208*R208*(1+S208)*(1+T208)*P208),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V208-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z208*X208,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I209,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O209,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V209-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX209=\"\",\"\",(BX209/$CK209)*$AA209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I210,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V210-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG210:CJ210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM210:DP210)=AA210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I211,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V211-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I212,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V212-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I213,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V213-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I214,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V214-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I215=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I215,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I215,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V215-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I216=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I216,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I216,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V216-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK216=\"y\",BP$16,IF(AND(AK216>0,AK216<=1),AK216*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I217,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V217-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I218=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I218,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I218,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V218-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I219,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V219-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I220=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I220,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I220,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V220-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I221=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I221,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I221,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V221-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I222=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I222,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I222,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V222-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I223=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I223,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I223,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V223-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I224=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I224,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I224,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V224-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I225=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I225,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I225,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V225-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I226=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I226,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I226,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V226-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I227=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I227,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I227,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V227-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I228=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I228,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I228,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V228-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I229,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V229-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ229=\"\",\"\",(BJ229/$CK229)*$AA229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I230,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V230-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG230=\"\",\"\",(BG230/$CK230)*$AA230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I231,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V231-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I232,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V232-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I233,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V233-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I234=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I234,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I234,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V234-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I235=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I235,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I235,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V235-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE235=\"y\",BJ$16,IF(AND(AE235>0,AE235<=1),AE235*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I236,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V236-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB236=\"y\",BG$16,IF(AND(AB236>0,AB236<=1),AB236*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I237,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V237-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA237=\"\",\"\",(CA237/$CK237)*$AA237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I238,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V238-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I239,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V239-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ239=\"\",\"\",(BZ239/$CK239)*$AA239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I240,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V240-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I241=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I241,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I241,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V241-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AP241=\"y\",BU$16,IF(AND(AP241>0,AP241<=1),AP241*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I242,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V242-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I243,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V243-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I244,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V244-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV244=\"y\",CA$16,IF(AND(AV244>0,AV244<=1),AV244*CA$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I245,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V245-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I246=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I246,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I246,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V246-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I247,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V247-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I248=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I248,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I248,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V248-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I249=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I249,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I249,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V249-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I250=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I250,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I250,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V250-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I251,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V251-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW251=\"\",\"\",(BW251/$CK251)*$AA251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I252,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V252-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I253=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I253,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I253,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V253-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I254,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V254-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I255=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I255,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I255,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V255-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I256=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I256,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I256,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V256-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I257=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I257,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I257,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V257-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I258=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I258,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I258,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V258-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I259=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I259,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I259,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V259-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I260=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I260,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I260,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V260-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I261,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V261-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I262=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I262,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I262,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V262-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I263=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I263,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I263,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V263-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT263=\"\",\"\",(BT263/$CK263)*$AA263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I264,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V264-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG264=\"\",\"\",(BG264/$CK264)*$AA264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I265,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V265-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I266,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V266-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ266=\"\",\"\",(CJ266/$CK266)*$AA266)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I267,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V267-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I268=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I268,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I268,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V268-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I269,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V269-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA269=\"y\",CF$16,IF(AND(BA269>0,BA269<=1),BA269*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I270,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V270-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I271=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I271,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I271,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IFERROR(VLOOKUP($G271,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O271,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q271=\"\",1,VLOOKUP(Q271,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V271=\"\",\"\",IF(V271<=YEAR+5,0.075,IF(AND(V271>YEAR+5,V271<=YEAR+10),0.15,IF(AND(V271>YEAR+10,V271<=YEAR+20),0.2,IF(V271>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V271-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U271*W271*(1-Y271)+L271*(1+Landind)^(V271-YEAR)),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I272,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(K272=\"\",0,K272*10000*J272)","v":0},0,{"$f":"M272*H272","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N272=\"\",\"\",N272*R272*(1+S272)*(1+T272)*P272),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V272-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z272*X272,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I273,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O273,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V273-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I274,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V274-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG274:CJ274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM274:DP274)=AA274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I275,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V275-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI275=\"y\",BN$16,IF(AND(AI275>0,AI275<=1),AI275*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD275=\"\",\"\",(CD275/$CK275)*$AA275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I276,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V276-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I277,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V277-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX277=\"y\",CC$16,IF(AND(AX277>0,AX277<=1),AX277*CC$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I278=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I278,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I278,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V278-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I279=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I279,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I279,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V279-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I280,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V280-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I281=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I281,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I281,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V281-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I282=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I282,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I282,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V282-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I283=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I283,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I283,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V283-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BO283=\"\",\"\",(BO283/$CK283)*$AA283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I284,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V284-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG284=\"\",\"\",(BG284/$CK284)*$AA284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I285,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V285-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I286=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I286,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I286,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V286-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I287=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I287,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I287,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V287-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I288=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I288,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I288,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V288-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I289=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I289,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I289,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V289-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I290=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I290,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I290,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V290-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I291=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I291,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I291,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V291-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I292=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I292,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I292,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V292-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I293=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I293,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I293,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V293-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AR293=\"y\",BW$16,IF(AND(AR293>0,AR293<=1),AR293*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I294,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V294-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK294=\"y\",BP$16,IF(AND(AK294>0,AK294<=1),AK294*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I295,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V295-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB295=\"y\",BG$16,IF(AND(AB295>0,AB295<=1),AB295*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I296,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V296-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I297,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V297-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I298,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V298-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I299=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I299,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I299,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V299-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I300=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I300,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I300,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V300-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I301=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I301,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I301,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V301-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I302=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I302,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I302,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V302-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I303=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I303,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I303,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V303-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I304=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I304,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I304,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V304-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I305=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I305,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I305,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V305-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I306=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I306,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I306,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V306-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I307=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I307,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I307,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V307-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I308=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I308,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I308,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V308-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I309=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I309,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I309,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V309-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I310=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I310,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I310,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V310-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I311=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I311,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I311,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V311-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I312=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I312,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I312,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V312-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I313=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I313,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I313,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V313-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I314=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I314,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I314,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V314-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I315=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I315,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I315,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V315-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BN315=\"\",\"\",(BN315/$CK315)*$AA315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I316,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V316-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG316=\"\",\"\",(BG316/$CK316)*$AA316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I317,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V317-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG317=\"\",\"\",(CG317/$CK317)*$AA317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I318=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I318,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I318,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V318-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I319=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I319,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I319,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V319-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I320=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I320,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I320,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V320-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I321=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I321,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I321,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V321-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I322=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I322,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I322,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V322-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I323=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I323,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I323,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V323-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE323=\"y\",BJ$16,IF(AND(AE323>0,AE323<=1),AE323*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX323=\"\",\"\",(BX323/$CK323)*$AA323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I324,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V324-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB324=\"y\",BG$16,IF(AND(AB324>0,AB324<=1),AB324*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I325,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V325-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I326=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I326,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I326,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V326-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I327,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V327-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I328=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I328,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I328,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V328-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I329=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I329,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I329,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V329-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT329=\"\",\"\",(BT329/$CK329)*$AA329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I330,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V330-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AN330=\"y\",BS$16,IF(AND(AN330>0,AN330<=1),AN330*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I331,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V331-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I332=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I332,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I332,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V332-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I333,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V333-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I334=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I334,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I334,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V334-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I335=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I335,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I335,Landcost2,2,FALSE),\"Error\")))","v":2},0,{"$f":"IFERROR(VLOOKUP($G335,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O335,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q335=\"\",1,VLOOKUP(Q335,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V335=\"\",\"\",IF(V335<=YEAR+5,0.075,IF(AND(V335>YEAR+5,V335<=YEAR+10),0.15,IF(AND(V335>YEAR+10,V335<=YEAR+20),0.2,IF(V335>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V335-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U335*W335*(1-Y335)+L335*(1+Landind)^(V335-YEAR)),0)","v":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,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU335=\"y\",BZ$16,IF(AND(AU335>0,AU335<=1),AU335*BZ$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BD335=\"y\",CI$16,IF(AND(BD335>0,BD335<=1),BD335*CI$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I336,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(K336=\"\",0,K336*10000*J336)","v":0},0,{"$f":"M336*H336","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N336=\"\",\"\",N336*R336*(1+S336)*(1+T336)*P336),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V336-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z336*X336,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I337,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O337,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V337-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I338,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V338-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG338:CJ338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM338:DP338)=AA338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I339,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V339-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I340=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I340,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I340,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V340-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I341,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V341-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I342=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I342,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I342,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V342-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I343=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I343,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I343,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V343-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I344=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I344,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I344,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V344-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I345=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I345,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I345,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V345-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I346=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I346,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I346,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V346-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I347=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I347,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I347,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V347-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I348=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I348,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I348,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V348-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I349=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I349,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I349,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V349-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I350=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I350,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I350,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V350-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I351=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I351,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I351,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V351-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA351=\"\",\"\",(CA351/$CK351)*$AA351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I352,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V352-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ352=\"\",\"\",(BJ352/$CK352)*$AA352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I353,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V353-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG353=\"\",\"\",(BG353/$CK353)*$AA353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I354=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I354,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I354,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V354-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I355=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I355,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I355,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V355-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I356=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I356,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I356,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V356-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I357=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I357,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I357,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V357-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I358=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I358,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I358,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V358-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I359=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I359,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I359,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V359-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I360=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I360,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I360,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V360-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I361=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I361,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I361,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V361-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I362=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I362,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I362,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V362-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I363=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I363,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I363,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V363-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I364=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I364,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I364,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V364-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I365=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I365,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I365,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V365-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I366=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I366,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I366,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V366-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AQ366=\"y\",BV$16,IF(AND(AQ366>0,AQ366<=1),AQ366*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I367,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V367-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK367=\"y\",BP$16,IF(AND(AK367>0,AK367<=1),AK367*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I368,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V368-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB368=\"y\",BG$16,IF(AND(AB368>0,AB368<=1),AB368*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I369,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V369-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I370,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V370-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I371,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V371-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I372=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I372,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I372,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V372-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I373=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I373,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I373,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V373-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I374=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I374,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I374,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V374-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I375=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I375,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I375,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V375-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV375=\"\",\"\",(BV375/$CK375)*$AA375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I376,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V376-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I377=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I377,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I377,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V377-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I378=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I378,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I378,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V378-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I379=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I379,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I379,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V379-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I380=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I380,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I380,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V380-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I381=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I381,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I381,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V381-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I382=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I382,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I382,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V382-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I383=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I383,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I383,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V383-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I384=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I384,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I384,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V384-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I385=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I385,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I385,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V385-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY385=\"y\",CD$16,IF(AND(AY385>0,AY385<=1),AY385*CD$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I386,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V386-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BM386=\"\",\"\",(BM386/$CK386)*$AA386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I387,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V387-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I388,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V388-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF388=\"\",\"\",(CF388/$CK388)*$AA388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I389=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I389,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I389,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V389-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I390=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I390,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I390,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V390-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I391=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I391,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I391,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V391-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I392=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I392,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I392,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V392-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I393=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I393,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I393,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V393-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I394=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I394,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I394,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V394-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I395=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I395,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I395,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V395-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I396=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I396,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I396,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V396-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE396=\"y\",BJ$16,IF(AND(AE396>0,AE396<=1),AE396*BJ$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AL396=\"y\",BQ$16,IF(AND(AL396>0,AL396<=1),AL396*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I397,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V397-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB397=\"y\",BG$16,IF(AND(AB397>0,AB397<=1),AB397*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I398,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V398-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I399,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O399,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q399=\"\",1,VLOOKUP(Q399,PArksitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V399-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U399*W399*(1-Y399)+L399*(1+Landind)^(V399-YEAR)),0)","v":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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I400,Landcost2,2,FALSE),\"Error\")))","v":2},{"$f":"IF(K400=\"\",0,K400*10000*J400)","v":0},0,{"$f":"M400*H400","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N400=\"\",\"\",N400*R400*(1+S400)*(1+T400)*P400),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V400-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z400*X400,0)","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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I401,Landcost2,2,FALSE),\"Error\")))","v":2},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O401,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V401-YEAR)","v":5.0705443630406451E-18},{"$f":"IF(V401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Water Reservoir  50 x 50 ea"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Rural Grazing Flooded m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Rural Grazing unFlooded m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Residential Zoned, Developed m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":"Residential Zoned, unDeveloped m2"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":"Crown Land"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":"District Treatment Facility"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":"Regional Treatment Facility"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":"Easement"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":"LSC Freehold"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B28,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B29,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B30,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B31,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B32,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B33,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B34,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B35,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B36,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B37,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B38,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B39,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B40,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B41,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B42,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B43,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Summary Cost Schedule","index":16,"n_rows":168,"n_cols":19,"rows_kept":168,"cut":false,"hidden":false,"merged":[[6,9,7,9],[1,1,1,9],[2,1,2,9],[4,1,4,9],[6,3,6,5],[6,6,6,8],[6,1,6,2],[8,1,8,9],[40,1,40,9],[72,1,72,9],[104,1,104,9],[136,1,136,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand",null,null,"Cost of Trunk Infrastrcutrue",null,null,"Cost per Unit Demand"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)",null,null,"ET",null,null,null,null,"$/ET"]
[null,"Water Supply",null,null,null,null,null,null,null,null,null,"Sewerage","Stormwater","Transport","Community",null,"Total"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Yeppoon"},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":3437.4287690855499},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":2041.9018609893074},{"$f":"IFERROR(D10+E10,\"\")","v":5479.3306300748573},{"$f":"HLOOKUP(C10,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":24459685.800205078},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":1436639.9921760412},{"$f":"G10+H10","v":25896325.792381119},{"$f":"IFERROR(I10/F10,0)","v":4726.1841894047793},null,{"$f":"J42","v":3063.2752136595072},{"$f":"J74","v":164.70666525466396},{"$f":"J106","v":11727.470712280021},{"$f":"J138","v":3763.9809601264014},null,{"$f":"SUM(J10:O10)","v":23445.617740725374},null,{"$f":"C10","v":"Yeppoon"}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Cooee Bay"},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":842.40240243828987},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":85.967888442470212},{"$f":"IFERROR(D11+E11,\"\")","v":928.37029088076008},{"$f":"HLOOKUP(C11,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":4144237.1622093888},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":243411.82846437974},{"$f":"G11+H11","v":4387648.9906737683},{"$f":"IFERROR(I11/F11,0)","v":4726.1841894047839},null,{"$f":"J43","v":3063.2752136595095},{"$f":"J75","v":164.70666525466399},{"$f":"J107","v":11727.470712280008},{"$f":"J139","v":3763.9809601264028},null,{"$f":"SUM(J11:O11)","v":23445.617740725367},null,{"$f":"C11","v":"Cooee Bay"}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Taranganba"},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":1006.4059933204642},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":77.437292839070551},1083.8432861595347,{"$f":"HLOOKUP(C12,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":4838267.3041509511},{"$f":"HLOOKUP(C12,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":284175.69868876779},5122443.0028397189,4726.1841894047848,null,3063.2752136595054,164.70666525466393,11727.470712280012,3763.9809601264028,null,23445.617740725367,null,"Taranganba"]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand - Water Supply'!C11","v":"Lammermoor"},{"$f":"IFERROR(VLOOKUP(C13,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":664.95465959180285},{"$f":"IFERROR(VLOOKUP(C13,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":291.86631358559168},956.82097317739454,{"$f":"HLOOKUP(C13,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":4271240.768445068},{"$f":"HLOOKUP(C13,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":250871.38707683032},4522112.1555218985,4726.1841894047811,null,3063.2752136595077,164.70666525466393,11727.470712280019,3763.9809601264014,null,23445.617740725374,null,"Lammermoor"]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand - Water Supply'!C12","v":"Rosslyn"},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":340.2595870701},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":235.42000000000007},575.67958707010007,{"$f":"HLOOKUP(C14,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":2569828.8298280863},{"$f":"HLOOKUP(C14,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":150938.93274569488},2720767.7625737814,4726.1841894047839,null,3063.2752136595054,164.70666525466405,11727.470712280017,3763.9809601264037,null,23445.617740725374,null,"Rosslyn"]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand - Water Supply'!C13","v":"Meikleville Hill"},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":245.39654761466002},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":120.48683463516099},{"$f":"IFERROR(D15+E15,\"\")","v":365.88338224982101},{"$f":"HLOOKUP(C15,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":1633300.3378598264},{"$f":"HLOOKUP(C15,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":95931.918495224032},1729232.2563550505,4726.184189404782,null,3063.275213659505,164.70666525466399,11727.470712280014,3763.9809601264028,null,23445.617740725367,null,"Meikleville Hill"]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand - Water Supply'!C14","v":"Barlows Hill"},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":349.75999999999988},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":112.8629888539981},462.62298885399798,{"$f":"HLOOKUP(C16,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":2065145.1272554412},{"$f":"HLOOKUP(C16,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":121296.32832150963},2186441.4555769507,4726.1841894047839,null,3063.2752136595063,164.70666525466399,11727.470712280014,3763.9809601264019,null,23445.617740725371,null,"Barlows Hill"]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand - Water Supply'!C15","v":"Pacific Heights"},{"$f":"IFERROR(VLOOKUP(C17,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":361.33999999999992},{"$f":"IFERROR(VLOOKUP(C17,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":586.16000000000008},947.5,{"$f":"HLOOKUP(C17,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":4229632.0226577958},{"$f":"HLOOKUP(C17,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":248427.49680323657},4478059.519461032,4726.184189404783,null,3063.2752136595086,164.70666525466396,11727.47071228001,3763.9809601264001,null,23445.617740725364,null,"Pacific Heights"]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand - Water Supply'!C16","v":"Mulambin"},{"$f":"IFERROR(VLOOKUP(C18,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":196.36000000000013},{"$f":"IFERROR(VLOOKUP(C18,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":49.639999999999873},246,{"$f":"HLOOKUP(C18,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":1098141.9288378023},{"$f":"HLOOKUP(C18,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":64499.381755774382},1162641.3105935766,4726.184189404783,null,3063.2752136595063,164.70666525466399,11727.470712280023,3763.980960126401,null,23445.617740725378,null,"Mulambin"]
[null,{"$f":"'Catchment Demand - Water Supply'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand - Water Supply'!C17","v":"Causeway Lake"},{"$f":"IFERROR(VLOOKUP(C19,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":68.159563707040007},{"$f":"IFERROR(VLOOKUP(C19,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":3.6499999999999915},71.809563707039999,{"$f":"HLOOKUP(C19,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":320557.28779776383},{"$f":"HLOOKUP(C19,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":18827.936842503943},339385.22464026778,4726.1841894047802,null,3063.2752136595068,164.70666525466399,11727.470712280014,3763.9809601264014,null,23445.617740725367,null,"Causeway Lake"]
[null,{"$f":"'Catchment Demand - Water Supply'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand - Water Supply'!C18","v":"Hidden Valley"},{"$f":"IFERROR(VLOOKUP(C20,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":162.60455504149598},{"$f":"IFERROR(VLOOKUP(C20,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":588.06299160840013},750.66754664989617,{"$f":"HLOOKUP(C20,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":3350973.6081059258},{"$f":"HLOOKUP(C20,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":196819.48237009012},3547793.090476016,4726.184189404782,null,3063.27521365951,164.70666525466396,11727.470712280012,3763.9809601264019,null,23445.617740725371,null,"Hidden Valley"]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand - Water Supply'!C19","v":"Taroomball"},{"$f":"IFERROR(VLOOKUP(C21,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":267.9800000000003},{"$f":"IFERROR(VLOOKUP(C21,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":644.06842834939971},912.04842834939996,{"$f":"HLOOKUP(C21,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":4071376.5052890107},{"$f":"HLOOKUP(C21,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":239132.35674740674},4310508.8620364172,4726.1841894047857,null,3063.2752136595095,164.70666525466396,11727.470712280006,3763.9809601264014,null,23445.617740725367,null,"Taroomball"]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand - Water Supply'!C20","v":"Farnborough"},{"$f":"IFERROR(VLOOKUP(C22,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":352.95347529313381},{"$f":"IFERROR(VLOOKUP(C22,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},352.95347529313381,{"$f":"HLOOKUP(C22,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":1575581.3420666978},{"$f":"HLOOKUP(C22,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":92541.792459183285},1668123.1345258811,4726.1841894047839,null,3063.2752136595059,164.70666525466396,11727.470712280012,3763.9809601264033,null,23445.617740725367,null,"Farnborough"]
[null,{"$f":"'Catchment Demand - Water Supply'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand - Water Supply'!C21","v":"Emu Park"},{"$f":"IFERROR(VLOOKUP(C23,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":1278.8834734012967},{"$f":"IFERROR(VLOOKUP(C23,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":1620.6780455291805},2899.5615189304772,{"$f":"HLOOKUP(C23,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":12943618.208057649},{"$f":"HLOOKUP(C23,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":760243.59891808848},13703861.806975737,4726.184189404783,null,3063.2752136595091,164.70666525466402,11727.470712280017,3763.9809601264019,null,23445.617740725374,null,"Emu Park"]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand - Water Supply'!C22","v":"Zilzie"},{"$f":"IFERROR(VLOOKUP(C24,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":924.34426387569124},{"$f":"IFERROR(VLOOKUP(C24,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":642.22637386698898},1566.5706377426802,{"$f":"HLOOKUP(C24,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":6993158.1373634636},{"$f":"HLOOKUP(C24,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":410743.24232175609},7403901.3796852194,4726.1841894047802,null,3063.2752136595077,164.70666525466402,11727.470712280025,3763.9809601264024,null,23445.617740725378,null,"Zilzie"]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand - Water Supply'!C23","v":"Kinka Beach"},{"$f":"IFERROR(VLOOKUP(C25,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":367.75525637622002},{"$f":"IFERROR(VLOOKUP(C25,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":11.67999999999995},379.43525637621997,{"$f":"HLOOKUP(C25,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":1693795.7898619841},{"$f":"HLOOKUP(C25,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":99485.119726056582},1793280.9095880408,4726.184189404782,null,3063.2752136595082,164.70666525466399,11727.470712280008,3763.9809601264024,null,23445.617740725364,null,"Kinka Beach"]
[null,{"$f":"'Catchment Demand - Water Supply'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand - Water Supply'!C24","v":"Tanby"},{"$f":"IFERROR(VLOOKUP(C26,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":105.04},{"$f":"IFERROR(VLOOKUP(C26,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":38.959999999999994},144,{"$f":"HLOOKUP(C26,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":642814.78761237161},{"$f":"HLOOKUP(C26,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":37755.735661916682},680570.52327428828,4726.1841894047793,null,3063.2752136595072,164.70666525466402,11727.470712280025,3763.9809601264028,null,23445.617740725378,null,"Tanby"]
[null,{"$f":"'Catchment Demand - Water Supply'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand - Water Supply'!C25","v":"Barmaryee"},{"$f":"IFERROR(VLOOKUP(C27,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":283.87401137981033},{"$f":"IFERROR(VLOOKUP(C27,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":192.62229602292393},476.49630740273426,{"$f":"HLOOKUP(C27,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":2127075.5044525573},{"$f":"HLOOKUP(C27,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":124933.80990400715},2252009.3143565645,4726.1841894047839,null,3063.2752136595086,164.70666525466399,11727.470712280001,3763.9809601264033,null,23445.61774072536,null,"Barmaryee"]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand - Water Supply'!C26","v":"Inverness"},{"$f":"IFERROR(VLOOKUP(C28,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":92.082691344735508},{"$f":"IFERROR(VLOOKUP(C28,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":3.9199999999999875},96.002691344735496,{"$f":"HLOOKUP(C28,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":428555.20588182117},{"$f":"HLOOKUP(C28,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":25171.196091975071},453726.40197379625,4726.184189404782,null,3063.2752136595068,164.70666525466393,11727.470712280012,3763.980960126401,null,23445.617740725367,null,"Inverness"]
[null,{"$f":"'Catchment Demand - Water Supply'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand - Water Supply'!C27","v":"Adelaiade Park"},{"$f":"IFERROR(VLOOKUP(C29,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":134},{"$f":"IFERROR(VLOOKUP(C29,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},134,{"$f":"HLOOKUP(C29,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":598174.87180595717},{"$f":"HLOOKUP(C29,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":35133.809574283587},633308.68138024071,4726.1841894047811,null,3063.2752136595054,164.70666525466402,11727.470712280023,3763.9809601264024,null,23445.617740725374,null,"Adelaiade Park"]
[null,{"$f":"'Catchment Demand - Water Supply'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand - Water Supply'!C28","v":"Bangalee"},{"$f":"IFERROR(VLOOKUP(C30,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":90.13000000000001},{"$f":"IFERROR(VLOOKUP(C30,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":13.86999999999999},104,{"$f":"HLOOKUP(C30,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":464255.1243867132},{"$f":"HLOOKUP(C30,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":27268.031311384286},491523.15569809749,4726.1841894047839,null,3063.2752136595063,164.70666525466402,11727.470712280016,3763.9809601264033,null,23445.617740725371,null,"Bangalee"]
[null,{"$f":"'Catchment Demand - Water Supply'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand - Water Supply'!C29","v":"Keppel Sands"},{"$f":"IFERROR(VLOOKUP(C31,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":270.32428804339997},{"$f":"IFERROR(VLOOKUP(C31,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},270.32428804339997,{"$f":"HLOOKUP(C31,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":1206725.3458686376},{"$f":"HLOOKUP(C31,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":70877.030294183554},1277602.3761628212,4726.184189404782,null,0,6.1549930823530463,11727.470712280012,3763.9809601264024,null,20223.790854893548,null,"Keppel Sands"]
[null,{"$f":"'Catchment Demand - Water Supply'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand - Water Supply'!C30","v":"Glenlee-Rockyview"},{"$f":"IFERROR(VLOOKUP(C32,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":1323.3444533161769},{"$f":"IFERROR(VLOOKUP(C32,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":86.110000000000582},1409.4544533161775,{"$f":"HLOOKUP(C32,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":1452000},{"$f":"HLOOKUP(C32,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":94032.458620507969},1546032.458620508,1096.9013258874656,null,0,18.072969617115753,11727.470712280012,3763.9809601264033,null,16606.425967910996,null,"Glenlee-Rockyview"]
[null,{"$f":"'Catchment Demand - Water Supply'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand - Water Supply'!C31","v":"NE Shire & Shoalwater"},{"$f":"IFERROR(VLOOKUP(C33,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":464.55128754859999},{"$f":"IFERROR(VLOOKUP(C33,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},464.55128754859999,{"$f":"HLOOKUP(C33,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C33,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0,null,0,0,11727.470712280006,3763.9809601264024,null,15491.451672406409,null,"NE Shire & Shoalwater"]
[null,{"$f":"'Catchment Demand - Water Supply'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand - Water Supply'!C32","v":"Sth Shire"},{"$f":"IFERROR(VLOOKUP(C34,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":508.27367799315101},{"$f":"IFERROR(VLOOKUP(C34,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":156.00000000000006},664.27367799315107,{"$f":"HLOOKUP(C34,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C34,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0,null,0,7.238054397188205,11727.47071228001,3763.9809601264024,null,15498.689726803601,null,"Sth Shire"]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand - Water Supply'!C33","v":"SE Shire"},{"$f":"IFERROR(VLOOKUP(C35,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":432},{"$f":"IFERROR(VLOOKUP(C35,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},432,{"$f":"HLOOKUP(C35,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C35,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0,null,0,0,11727.470712280021,3763.980960126401,null,15491.451672406421,null,"SE Shire"]
[null,{"$f":"'Catchment Demand - Water Supply'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand - Water Supply'!C34","v":"Rural Localities with water"},{"$f":"IFERROR(VLOOKUP(C36,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":190.19698281344},{"$f":"IFERROR(VLOOKUP(C36,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":1},191.19698281344,{"$f":"HLOOKUP(C36,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":3549500},{"$f":"HLOOKUP(C36,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},3549500,18564.623498601002,null,0,0,11727.470712280021,3763.9809601263996,null,34056.075171007426,null,"Rural Localities with water"]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand - Water Supply'!C35","v":"N & W Shire - Rural"},{"$f":"IFERROR(VLOOKUP(C37,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":307.33004654564002},{"$f":"IFERROR(VLOOKUP(C37,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},307.33004654564002,{"$f":"HLOOKUP(C37,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C37,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0,null,0,0,11727.470712280017,3763.9809601264028,null,15491.45167240642,null,"N & W Shire - Rural"]
[null,{"$f":"'Catchment Demand - Water Supply'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand - Water Supply'!C36","v":"The Keppels"},{"$f":"IFERROR(VLOOKUP(C38,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":19},{"$f":"IFERROR(VLOOKUP(C38,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},19,{"$f":"HLOOKUP(C38,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C38,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":-1253.9069650223985},-1253.9069650223985,-65.995103422231495,null,0,0,11727.470712280012,3763.980960126401,null,15425.45656898418,null,"The Keppels"]
[null,{"$f":"'Catchment Demand - Water Supply'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand - Water Supply'!C37","v":"Coral Sea"},{"$f":"IFERROR(VLOOKUP(C39,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(C39,'Catchment Demand - Water Supply'!$C$8:$J$37,7,FALSE),\"\")","v":0},0,{"$f":"HLOOKUP(C39,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C39,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0,null,0,0,0,0,null,0,null,"Coral Sea"]
[null,null,"Totals",{"$f":"SUM(D10:D39)","v":15087.135985800702},{"$f":"SUM(E10:E39)","v":7604.5913147224937},22691.727300523195,{"$f":"SUM(G10:G39)","v":90727640.99999997},{"$f":"SUM(H10:H39)","v":5127904.6584057799},{"$f":"SUM(I10:I39)","v":95855545.658405766},4224.2507319482756]
[null,"Sewerage"]
[null,{"$f":"'Catchment Demand- Sewer'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand- Sewer'!C8","v":"Yeppoon"},{"$f":"IFERROR(VLOOKUP(C42,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":3437.4287690855499},{"$f":"IFERROR(VLOOKUP(C42,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":2041.9018609893074},{"$f":"IFERROR(D42+E42,\"\")","v":5479.3306300748573},{"$f":"HLOOKUP(C42,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":13243555.764709802},{"$f":"HLOOKUP(C42,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":3541141.941843838},{"$f":"IFERROR(G42+H42,\"\")","v":16784697.706553642},{"$f":"IFERROR(I42/F42,0)","v":3063.2752136595072}]
[null,{"$f":"'Catchment Demand- Sewer'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand- Sewer'!C9","v":"Cooee Bay"},{"$f":"IFERROR(VLOOKUP(C43,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":842.40240243828987},{"$f":"IFERROR(VLOOKUP(C43,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":85.967888442470212},{"$f":"IFERROR(D43+E43,\"\")","v":928.37029088076008},{"$f":"HLOOKUP(C43,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":2243873.3027160377},{"$f":"HLOOKUP(C43,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":599980.39843686356},{"$f":"IFERROR(G43+H43,\"\")","v":2843853.7011529012},{"$f":"IFERROR(I43/F43,0)","v":3063.2752136595095}]
[null,{"$f":"'Catchment Demand- Sewer'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand- Sewer'!C10","v":"Taranganba"},{"$f":"IFERROR(VLOOKUP(C44,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":1006.4059933204642},{"$f":"IFERROR(VLOOKUP(C44,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":77.437292839070551},1083.8432861595347,{"$f":"HLOOKUP(C44,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":2619651.9191002003},{"$f":"HLOOKUP(C44,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":700458.35488356859},3320110.2739837691,3063.2752136595054]
[null,{"$f":"'Catchment Demand- Sewer'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand- Sewer'!C11","v":"Lammermoor"},{"$f":"IFERROR(VLOOKUP(C45,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":664.95465959180285},{"$f":"IFERROR(VLOOKUP(C45,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":291.86631358559168},956.82097317739454,{"$f":"HLOOKUP(C45,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":2312638.6726083751},{"$f":"HLOOKUP(C45,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":618367.29843550629},2931005.9710438815,3063.2752136595077]
[null,{"$f":"'Catchment Demand- Sewer'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand- Sewer'!C12","v":"Rosslyn"},{"$f":"IFERROR(VLOOKUP(C46,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":340.2595870701},{"$f":"IFERROR(VLOOKUP(C46,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":235.42000000000007},575.67958707010007,{"$f":"HLOOKUP(C46,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":1391418.9941598431},{"$f":"HLOOKUP(C46,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":372046.01592173363},1763465.0100815766,3063.2752136595054]
[null,{"$f":"'Catchment Demand- Sewer'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand- Sewer'!C13","v":"Meikleville Hill"},{"$f":"IFERROR(VLOOKUP(C47,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":245.39654761466002},{"$f":"IFERROR(VLOOKUP(C47,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":120.48683463516099},365.88338224982101,{"$f":"HLOOKUP(C47,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":884341.04516520712},{"$f":"HLOOKUP(C47,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":236460.45077057558},1120801.4959357828,3063.275213659505]
[null,{"$f":"'Catchment Demand- Sewer'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand- Sewer'!C14","v":"Barlows Hill"},{"$f":"IFERROR(VLOOKUP(C48,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":349.75999999999988},{"$f":"IFERROR(VLOOKUP(C48,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":112.8629888539981},462.62298885399798,{"$f":"HLOOKUP(C48,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":1118160.9150023018},{"$f":"HLOOKUP(C48,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":298980.62002322823},1417141.53502553,3063.2752136595063]
[null,{"$f":"'Catchment Demand- Sewer'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand- Sewer'!C15","v":"Pacific Heights"},{"$f":"IFERROR(VLOOKUP(C49,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":361.33999999999992},{"$f":"IFERROR(VLOOKUP(C49,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":586.16000000000008},947.5,{"$f":"HLOOKUP(C49,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":2290109.8572493177},{"$f":"HLOOKUP(C49,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":612343.40769306675},2902453.2649423843,3063.2752136595086]
[null,{"$f":"'Catchment Demand- Sewer'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand- Sewer'!C16","v":"Mulambin"},{"$f":"IFERROR(VLOOKUP(C50,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":196.36000000000013},{"$f":"IFERROR(VLOOKUP(C50,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":49.639999999999873},246,{"$f":"HLOOKUP(C50,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":594582.61201407015},{"$f":"HLOOKUP(C50,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":158983.09054616836},753565.70256023854,3063.2752136595063]
[null,{"$f":"'Catchment Demand- Sewer'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand- Sewer'!C17","v":"Causeway Lake"},{"$f":"IFERROR(VLOOKUP(C51,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":68.159563707040007},{"$f":"IFERROR(VLOOKUP(C51,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":3.6499999999999915},71.809563707039999,{"$f":"HLOOKUP(C51,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":173563.89413220581},{"$f":"HLOOKUP(C51,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":46408.562475273109},219972.4566074789,3063.2752136595068]
[null,{"$f":"'Catchment Demand- Sewer'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand- Sewer'!C18","v":"Hidden Valley"},{"$f":"IFERROR(VLOOKUP(C52,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":162.60455504149598},{"$f":"IFERROR(VLOOKUP(C52,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":588.06299160840013},750.66754664989617,{"$f":"HLOOKUP(C52,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":1814365.3278101215},{"$f":"HLOOKUP(C52,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":485135.9615410993},2299501.2893512207,3063.27521365951]
[null,{"$f":"'Catchment Demand- Sewer'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand- Sewer'!C19","v":"Taroomball"},{"$f":"IFERROR(VLOOKUP(C53,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":267.9800000000003},{"$f":"IFERROR(VLOOKUP(C53,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":644.06842834939971},912.04842834939996,{"$f":"HLOOKUP(C53,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":2204423.3203711975},{"$f":"HLOOKUP(C53,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":589432.0238486306},2793855.344219828,3063.2752136595095]
[null,{"$f":"'Catchment Demand- Sewer'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand- Sewer'!C20","v":"Farnborough"},{"$f":"IFERROR(VLOOKUP(C54,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":352.95347529313381},{"$f":"IFERROR(VLOOKUP(C54,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},352.95347529313381,{"$f":"HLOOKUP(C54,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":853089.42788306961},{"$f":"HLOOKUP(C54,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":228104.20455737013},1081193.6324404397,3063.2752136595059]
[null,{"$f":"'Catchment Demand- Sewer'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand- Sewer'!C21","v":"Emu Park"},{"$f":"IFERROR(VLOOKUP(C55,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":1278.8834734012967},{"$f":"IFERROR(VLOOKUP(C55,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":1620.6780455291805},2899.5615189304772,{"$f":"HLOOKUP(C55,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":7008247.4049641071},{"$f":"HLOOKUP(C55,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":1873907.5264565411},8882154.9314206485,3063.2752136595091]
[null,{"$f":"'Catchment Demand- Sewer'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand- Sewer'!C22","v":"Zilzie"},{"$f":"IFERROR(VLOOKUP(C56,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":924.34426387569124},{"$f":"IFERROR(VLOOKUP(C56,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":642.22637386698898},1566.5706377426802,{"$f":"HLOOKUP(C56,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":3786405.1288357368},{"$f":"HLOOKUP(C56,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":1012431.8762081836},4798837.0050439201,3063.2752136595077]
[null,{"$f":"'Catchment Demand- Sewer'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand- Sewer'!C23","v":"Kinka Beach"},{"$f":"IFERROR(VLOOKUP(C57,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":367.75525637622002},{"$f":"IFERROR(VLOOKUP(C57,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":11.67999999999995},379.43525637621997,{"$f":"HLOOKUP(C57,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":917095.95864390826},{"$f":"HLOOKUP(C57,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":245218.65740190714},1162314.6160458154,3063.2752136595082]
[null,{"$f":"'Catchment Demand- Sewer'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand- Sewer'!C24","v":"Tanby"},{"$f":"IFERROR(VLOOKUP(C58,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":105.04},{"$f":"IFERROR(VLOOKUP(C58,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":38.959999999999994},144,{"$f":"HLOOKUP(C58,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":348048.35825213889},{"$f":"HLOOKUP(C58,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":93063.272514830198},441111.63076696906,3063.2752136595072]
[null,{"$f":"'Catchment Demand- Sewer'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand- Sewer'!C25","v":"Barmaryee"},{"$f":"IFERROR(VLOOKUP(C59,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":283.87401137981033},{"$f":"IFERROR(VLOOKUP(C59,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":192.62229602292393},476.49630740273426,{"$f":"HLOOKUP(C59,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":1151692.7604495015},{"$f":"HLOOKUP(C59,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":307946.56741757615},1459639.3278670777,3063.2752136595086]
[null,{"$f":"'Catchment Demand- Sewer'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand- Sewer'!C26","v":"Inverness"},{"$f":"IFERROR(VLOOKUP(C60,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":92.082691344735508},{"$f":"IFERROR(VLOOKUP(C60,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":3.9199999999999875},96.002691344735496,{"$f":"HLOOKUP(C60,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":232038.74382168055},{"$f":"HLOOKUP(C60,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":62043.921019251757},294082.6648409323,3063.2752136595068]
[null,{"$f":"'Catchment Demand- Sewer'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand- Sewer'!C27","v":"Adelaiade Park"},{"$f":"IFERROR(VLOOKUP(C61,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":134},{"$f":"IFERROR(VLOOKUP(C61,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},134,{"$f":"HLOOKUP(C61,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":323878.33337351785},{"$f":"HLOOKUP(C61,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":86600.545256855898},410478.87863037374,3063.2752136595054]
[null,{"$f":"'Catchment Demand- Sewer'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand- Sewer'!C28","v":"Bangalee"},{"$f":"IFERROR(VLOOKUP(C62,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":90.13000000000001},{"$f":"IFERROR(VLOOKUP(C62,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":13.86999999999999},104,{"$f":"HLOOKUP(C62,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":251368.25873765573},{"$f":"HLOOKUP(C62,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":67212.363482932924},318580.62222058867,3063.2752136595063]
[null,{"$f":"'Catchment Demand- Sewer'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand- Sewer'!C29","v":"Keppel Sands"},{"$f":"IFERROR(VLOOKUP(C63,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":270.32428804339997},{"$f":"IFERROR(VLOOKUP(C63,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},270.32428804339997,{"$f":"HLOOKUP(C63,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C63,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand- Sewer'!C30","v":"Glenlee-Rockyview"},{"$f":"IFERROR(VLOOKUP(C64,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":1323.3444533161769},{"$f":"IFERROR(VLOOKUP(C64,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":86.110000000000582},1409.4544533161775,{"$f":"HLOOKUP(C64,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C64,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand- Sewer'!C31","v":"NE Shire & Shoalwater"},{"$f":"IFERROR(VLOOKUP(C65,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":464.55128754859999},{"$f":"IFERROR(VLOOKUP(C65,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},464.55128754859999,{"$f":"HLOOKUP(C65,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C65,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand- Sewer'!C32","v":"Sth Shire"},{"$f":"IFERROR(VLOOKUP(C66,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":508.27367799315101},{"$f":"IFERROR(VLOOKUP(C66,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":156.00000000000006},664.27367799315107,{"$f":"HLOOKUP(C66,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C66,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand- Sewer'!C33","v":"SE Shire"},{"$f":"IFERROR(VLOOKUP(C67,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":432},{"$f":"IFERROR(VLOOKUP(C67,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},432,{"$f":"HLOOKUP(C67,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C67,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand- Sewer'!C34","v":"Rural Localities with water"},{"$f":"IFERROR(VLOOKUP(C68,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":190.19698281344},{"$f":"IFERROR(VLOOKUP(C68,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":1},191.19698281344,{"$f":"HLOOKUP(C68,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C68,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand- Sewer'!C35","v":"N & W Shire - Rural"},{"$f":"IFERROR(VLOOKUP(C69,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":307.33004654564002},{"$f":"IFERROR(VLOOKUP(C69,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},307.33004654564002,{"$f":"HLOOKUP(C69,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C69,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand- Sewer'!C36","v":"The Keppels"},{"$f":"IFERROR(VLOOKUP(C70,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":19},{"$f":"IFERROR(VLOOKUP(C70,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},19,{"$f":"HLOOKUP(C70,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C70,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand- Sewer'!C37","v":"Coral Sea"},{"$f":"IFERROR(VLOOKUP(C71,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(C71,'Catchment Demand- Sewer'!$C$8:$J$37,7,FALSE),\"\")","v":0},0,{"$f":"HLOOKUP(C71,'Existing Trunk Assets - Sewer'!$CJ$11:$DM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C71,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,null,"Totals",{"$f":"SUM(D42:D71)","v":15087.135985800702},{"$f":"SUM(E42:E71)","v":7604.5913147224937},22691.727300523195,{"$f":"SUM(G42:G71)","v":45762549.999999985},{"$f":"SUM(H42:H71)","v":12236267.060735002},{"$f":"SUM(I42:I71)","v":57998817.060734995},2555.9454462242606]
[null,"Stormwater"]
[null,{"$f":"'Catchment Demand - Stormwater'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand - Stormwater'!C8","v":"Yeppoon"},{"$f":"IFERROR(VLOOKUP($C74,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":3437.4287690855499},{"$f":"IFERROR(VLOOKUP($C74,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":2041.9018609893074},{"$f":"IFERROR(D74+E74,\"\")","v":5479.3306300748573},{"$f":"HLOOKUP(C74,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":33725.242124035911},{"$f":"HLOOKUP(C74,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":868757.03378333047},{"$f":"G74+H74","v":902482.27590736642},{"$f":"IFERROR(I74/F74,0)","v":164.70666525466396}]
[null,{"$f":"'Catchment Demand - Stormwater'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand - Stormwater'!C9","v":"Cooee Bay"},{"$f":"IFERROR(VLOOKUP($C75,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":842.40240243828987},{"$f":"IFERROR(VLOOKUP($C75,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":85.967888442470212},{"$f":"IFERROR(D75+E75,\"\")","v":928.37029088076008},{"$f":"HLOOKUP(C75,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":5714.1127182331638},{"$f":"HLOOKUP(C75,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":147194.66201423921},{"$f":"G75+H75","v":152908.77473247238},{"$f":"IFERROR(I75/F75,0)","v":164.70666525466399}]
[null,{"$f":"'Catchment Demand - Stormwater'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand - Stormwater'!C10","v":"Taranganba"},{"$f":"IFERROR(VLOOKUP($C76,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":1006.4059933204642},{"$f":"IFERROR(VLOOKUP($C76,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":77.437292839070551},1083.8432861595347,{"$f":"HLOOKUP(C76,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":6671.0479286667305},{"$f":"HLOOKUP(C76,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":171845.16539332669},178516.21332199342,164.70666525466393]
[null,{"$f":"'Catchment Demand - Stormwater'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand - Stormwater'!C11","v":"Lammermoor"},{"$f":"IFERROR(VLOOKUP($C77,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":664.95465959180285},{"$f":"IFERROR(VLOOKUP($C77,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":291.86631358559168},956.82097317739454,{"$f":"HLOOKUP(C77,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":5889.2264709571737},{"$f":"HLOOKUP(C77,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":151705.56526681373},157594.79173777089,164.70666525466393]
[null,{"$f":"'Catchment Demand - Stormwater'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand - Stormwater'!C12","v":"Rosslyn"},{"$f":"IFERROR(VLOOKUP($C78,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":340.2595870701},{"$f":"IFERROR(VLOOKUP($C78,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":235.42000000000007},575.67958707010007,{"$f":"HLOOKUP(C78,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":3543.3038760683244},{"$f":"HLOOKUP(C78,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":91274.961165429864},94818.265041498191,164.70666525466405]
[null,{"$f":"'Catchment Demand - Stormwater'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand - Stormwater'!C13","v":"Meikleville Hill"},{"$f":"IFERROR(VLOOKUP($C79,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":245.39654761466002},{"$f":"IFERROR(VLOOKUP($C79,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":120.48683463516099},365.88338224982101,{"$f":"HLOOKUP(C79,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":2252.0096866955837},{"$f":"HLOOKUP(C79,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":58011.422075769951},60263.431762465538,164.70666525466399]
[null,{"$f":"'Catchment Demand - Stormwater'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand - Stormwater'!C14","v":"Barlows Hill"},{"$f":"IFERROR(VLOOKUP($C80,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":349.75999999999988},{"$f":"IFERROR(VLOOKUP($C80,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":112.8629888539981},462.62298885399798,{"$f":"HLOOKUP(C80,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":2847.4412961338485},{"$f":"HLOOKUP(C80,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":73349.64846815374},76197.089764287593,164.70666525466399]
[null,{"$f":"'Catchment Demand - Stormwater'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand - Stormwater'!C15","v":"Pacific Heights"},{"$f":"IFERROR(VLOOKUP($C81,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":361.33999999999992},{"$f":"IFERROR(VLOOKUP($C81,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":586.16000000000008},947.5,{"$f":"HLOOKUP(C81,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":5831.8559455295126},{"$f":"HLOOKUP(C81,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":150227.70938326459},156059.56532879409,164.70666525466396]
[null,{"$f":"'Catchment Demand - Stormwater'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand - Stormwater'!C16","v":"Mulambin"},{"$f":"IFERROR(VLOOKUP($C82,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":196.36000000000013},{"$f":"IFERROR(VLOOKUP($C82,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":49.639999999999873},246,{"$f":"HLOOKUP(C82,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":1514.1282982588496},{"$f":"HLOOKUP(C82,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":39003.711354388492},40517.839652647344,164.70666525466399]
[null,{"$f":"'Catchment Demand - Stormwater'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand - Stormwater'!C17","v":"Causeway Lake"},{"$f":"IFERROR(VLOOKUP($C83,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":68.159563707040007},{"$f":"IFERROR(VLOOKUP($C83,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":3.6499999999999915},71.809563707039999,{"$f":"HLOOKUP(C83,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":441.98736786362156},{"$f":"HLOOKUP(C83,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":11385.526403715283},11827.513771578904,164.70666525466399]
[null,{"$f":"'Catchment Demand - Stormwater'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand - Stormwater'!C18","v":"Hidden Valley"},{"$f":"IFERROR(VLOOKUP($C84,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":162.60455504149598},{"$f":"IFERROR(VLOOKUP($C84,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":588.06299160840013},750.66754664989617,{"$f":"HLOOKUP(C84,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":4620.3535567770432},{"$f":"HLOOKUP(C84,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":119019.59476682724},123639.94832360429,164.70666525466396]
[null,{"$f":"'Catchment Demand - Stormwater'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand - Stormwater'!C19","v":"Taroomball"},{"$f":"IFERROR(VLOOKUP($C85,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":267.9800000000003},{"$f":"IFERROR(VLOOKUP($C85,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":644.06842834939971},912.04842834939996,{"$f":"HLOOKUP(C85,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":5613.6517672615246},{"$f":"HLOOKUP(C85,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":144606.80341692545},150220.45518418698,164.70666525466396]
[null,{"$f":"'Catchment Demand - Stormwater'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand - Stormwater'!C20","v":"Farnborough"},{"$f":"IFERROR(VLOOKUP($C86,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":352.95347529313381},{"$f":"IFERROR(VLOOKUP($C86,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},352.95347529313381,{"$f":"HLOOKUP(C86,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":2172.4261988217054},{"$f":"HLOOKUP(C86,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":55961.36370675479},58133.789905576494,164.70666525466396]
[null,{"$f":"'Catchment Demand - Stormwater'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand - Stormwater'!C21","v":"Emu Park"},{"$f":"IFERROR(VLOOKUP($C87,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":1278.8834734012967},{"$f":"IFERROR(VLOOKUP($C87,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":1620.6780455291805},2899.5615189304772,{"$f":"HLOOKUP(C87,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":17846.781090874181},{"$f":"HLOOKUP(C87,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":459730.32739291311},477577.10848378728,164.70666525466402]
[null,{"$f":"'Catchment Demand - Stormwater'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand - Stormwater'!C22","v":"Zilzie"},{"$f":"IFERROR(VLOOKUP($C88,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":924.34426387569124},{"$f":"IFERROR(VLOOKUP($C88,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":642.22637386698898},1566.5706377426802,{"$f":"HLOOKUP(C88,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":9642.2314383235971},{"$f":"HLOOKUP(C88,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":248382.39419014557},258024.62562846916,164.70666525466402]
[null,{"$f":"'Catchment Demand - Stormwater'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand - Stormwater'!C23","v":"Kinka Beach"},{"$f":"IFERROR(VLOOKUP($C89,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":367.75525637622002},{"$f":"IFERROR(VLOOKUP($C89,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":11.67999999999995},379.43525637621997,{"$f":"HLOOKUP(C89,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":2335.4213781964886},{"$f":"HLOOKUP(C89,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":60160.09437957919},62495.515757775676,164.70666525466399]
[null,{"$f":"'Catchment Demand - Stormwater'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand - Stormwater'!C24","v":"Tanby"},{"$f":"IFERROR(VLOOKUP($C90,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":105.04},{"$f":"IFERROR(VLOOKUP($C90,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":38.959999999999994},144,{"$f":"HLOOKUP(C90,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":886.31900385883864},{"$f":"HLOOKUP(C90,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":22831.440792812777},23717.759796671617,164.70666525466402]
[null,{"$f":"'Catchment Demand - Stormwater'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand - Stormwater'!C25","v":"Barmaryee"},{"$f":"IFERROR(VLOOKUP($C91,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":283.87401137981033},{"$f":"IFERROR(VLOOKUP($C91,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":192.62229602292393},476.49630740273426,{"$f":"HLOOKUP(C91,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":2932.8314758306001},{"$f":"HLOOKUP(C91,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":75549.286322635031},78482.117798465624,164.70666525466399]
[null,{"$f":"'Catchment Demand - Stormwater'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand - Stormwater'!C26","v":"Inverness"},{"$f":"IFERROR(VLOOKUP($C92,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":92.082691344735508},{"$f":"IFERROR(VLOOKUP($C92,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":3.9199999999999875},96.002691344735496,{"$f":"HLOOKUP(C92,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":590.89590111412167},{"$f":"HLOOKUP(C92,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":15221.387245750051},15812.283146864173,164.70666525466393]
[null,{"$f":"'Catchment Demand - Stormwater'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand - Stormwater'!C27","v":"Adelaiade Park"},{"$f":"IFERROR(VLOOKUP($C93,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":134},{"$f":"IFERROR(VLOOKUP($C93,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},134,{"$f":"HLOOKUP(C93,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":824.76907303530834},{"$f":"HLOOKUP(C93,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":21245.92407108967},22070.69314412498,164.70666525466402]
[null,{"$f":"'Catchment Demand - Stormwater'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand - Stormwater'!C28","v":"Bangalee"},{"$f":"IFERROR(VLOOKUP($C94,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":90.13000000000001},{"$f":"IFERROR(VLOOKUP($C94,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":13.86999999999999},104,{"$f":"HLOOKUP(C94,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":640.11928056471697},{"$f":"HLOOKUP(C94,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":16489.37390592034},17129.493186485059,164.70666525466402]
[null,{"$f":"'Catchment Demand - Stormwater'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand - Stormwater'!C29","v":"Keppel Sands"},{"$f":"IFERROR(VLOOKUP($C95,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":270.32428804339997},{"$f":"IFERROR(VLOOKUP($C95,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},270.32428804339997,{"$f":"HLOOKUP(C95,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":1663.8441228991392},{"$f":"HLOOKUP(C95,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},1663.8441228991392,6.1549930823530463]
[null,{"$f":"'Catchment Demand - Stormwater'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand - Stormwater'!C30","v":"Glenlee-Rockyview"},{"$f":"IFERROR(VLOOKUP($C96,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":1323.3444533161769},{"$f":"IFERROR(VLOOKUP($C96,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":86.110000000000582},1409.4544533161775,{"$f":"HLOOKUP(C96,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C96,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":25473.027511491768},25473.027511491768,18.072969617115753]
[null,{"$f":"'Catchment Demand - Stormwater'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand - Stormwater'!C31","v":"NE Shire & Shoalwater"},{"$f":"IFERROR(VLOOKUP($C97,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":464.55128754859999},{"$f":"IFERROR(VLOOKUP($C97,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},464.55128754859999,{"$f":"HLOOKUP(C97,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C97,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand - Stormwater'!C32","v":"Sth Shire"},{"$f":"IFERROR(VLOOKUP($C98,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":508.27367799315101},{"$f":"IFERROR(VLOOKUP($C98,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":156.00000000000006},664.27367799315107,{"$f":"HLOOKUP(C98,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C98,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":4808.0490159347091},4808.0490159347091,7.238054397188205]
[null,{"$f":"'Catchment Demand - Stormwater'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand - Stormwater'!C33","v":"SE Shire"},{"$f":"IFERROR(VLOOKUP($C99,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":432},{"$f":"IFERROR(VLOOKUP($C99,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},432,{"$f":"HLOOKUP(C99,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C99,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand - Stormwater'!C34","v":"Rural Localities with water"},{"$f":"IFERROR(VLOOKUP($C100,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":190.19698281344},{"$f":"IFERROR(VLOOKUP($C100,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":1},191.19698281344,{"$f":"HLOOKUP(C100,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C100,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand - Stormwater'!C35","v":"N & W Shire - Rural"},{"$f":"IFERROR(VLOOKUP($C101,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":307.33004654564002},{"$f":"IFERROR(VLOOKUP($C101,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},307.33004654564002,{"$f":"HLOOKUP(C101,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C101,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand - Stormwater'!C36","v":"The Keppels"},{"$f":"IFERROR(VLOOKUP($C102,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":19},{"$f":"IFERROR(VLOOKUP($C102,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},19,{"$f":"HLOOKUP(C102,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C102,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand - Stormwater'!C37","v":"Coral Sea"},{"$f":"IFERROR(VLOOKUP($C103,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($C103,'Catchment Demand - Stormwater'!$C$8:$J$37,7,FALSE),\"\")","v":0},0,{"$f":"HLOOKUP(C103,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C103,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,null,"Totals",{"$f":"SUM(D74:D103)","v":15087.135985800702},{"$f":"SUM(E74:E103)","v":7604.5913147224937},22691.727300523195,{"$f":"SUM(G74:G103)","v":118199.99999999999},{"$f":"SUM(H74:H103)","v":3032234.4720272124},{"$f":"SUM(I74:I103)","v":3150434.4720272119},138.83625650457088]
[null,"Transport"]
[null,{"$f":"'Catchment Demand Road Transport'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand Road Transport'!C8","v":"Yeppoon"},{"$f":"IFERROR(VLOOKUP($C106,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":3437.4287690855499},{"$f":"IFERROR(VLOOKUP($C106,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":2041.9018609893074},{"$f":"IFERROR(D106+E106,\"\")","v":5479.3306300748573},{"$f":"HLOOKUP(C106,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":50020274.101286732},{"$f":"HLOOKUP(C106,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":14238415.385814987},{"$f":"G106+H106","v":64258689.487101719},{"$f":"IFERROR(I106/F106,0)","v":11727.470712280021}]
[null,{"$f":"'Catchment Demand Road Transport'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand Road Transport'!C9","v":"Cooee Bay"},{"$f":"IFERROR(VLOOKUP($C107,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":842.40240243828987},{"$f":"IFERROR(VLOOKUP($C107,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":85.967888442470212},{"$f":"IFERROR(D107+E107,\"\")","v":928.37029088076008},{"$f":"HLOOKUP(C107,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":8475001.7022996172},{"$f":"HLOOKUP(C107,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":2412433.694155369},{"$f":"G107+H107","v":10887435.396454986},{"$f":"IFERROR(I107/F107,0)","v":11727.470712280008}]
[null,{"$f":"'Catchment Demand Road Transport'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand Road Transport'!C10","v":"Taranganba"},{"$f":"IFERROR(VLOOKUP($C108,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":1006.4059933204642},{"$f":"IFERROR(VLOOKUP($C108,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":77.437292839070551},1083.8432861595347,{"$f":"HLOOKUP(C108,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":9894299.4896072857},{"$f":"HLOOKUP(C108,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":2816440.905529981},12710740.395137267,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand Road Transport'!C11","v":"Lammermoor"},{"$f":"IFERROR(VLOOKUP($C109,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":664.95465959180285},{"$f":"IFERROR(VLOOKUP($C109,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":291.86631358559168},956.82097317739454,{"$f":"HLOOKUP(C109,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":8734725.2019247692},{"$f":"HLOOKUP(C109,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":2486364.7379083917},11221089.93983316,11727.470712280019]
[null,{"$f":"'Catchment Demand Road Transport'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand Road Transport'!C12","v":"Rosslyn"},{"$f":"IFERROR(VLOOKUP($C110,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":340.2595870701},{"$f":"IFERROR(VLOOKUP($C110,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":235.42000000000007},575.67958707010007,{"$f":"HLOOKUP(C110,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":5255322.7180175753},{"$f":"HLOOKUP(C110,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1495942.779004477},6751265.4970220523,11727.470712280017]
[null,{"$f":"'Catchment Demand Road Transport'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand Road Transport'!C13","v":"Meikleville Hill"},{"$f":"IFERROR(VLOOKUP($C111,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":245.39654761466002},{"$f":"IFERROR(VLOOKUP($C111,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":120.48683463516099},365.88338224982101,{"$f":"HLOOKUP(C111,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":3340113.6570931613},{"$f":"HLOOKUP(C111,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":950772.99235156784},4290886.6494447291,11727.470712280014]
[null,{"$f":"'Catchment Demand Road Transport'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand Road Transport'!C14","v":"Barlows Hill"},{"$f":"IFERROR(VLOOKUP($C112,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":349.75999999999988},{"$f":"IFERROR(VLOOKUP($C112,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":112.8629888539981},462.62298885399798,{"$f":"HLOOKUP(C112,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":4223240.0762640852},{"$f":"HLOOKUP(C112,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1202157.4763486192},5425397.5526127042,11727.470712280014]
[null,{"$f":"'Catchment Demand Road Transport'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand Road Transport'!C15","v":"Pacific Heights"},{"$f":"IFERROR(VLOOKUP($C113,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":361.33999999999992},{"$f":"IFERROR(VLOOKUP($C113,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":586.16000000000008},947.5,{"$f":"HLOOKUP(C113,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":8649634.9482603949},{"$f":"HLOOKUP(C113,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":2462143.5516249156},11111778.499885309,11727.47071228001]
[null,{"$f":"'Catchment Demand Road Transport'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand Road Transport'!C16","v":"Mulambin"},{"$f":"IFERROR(VLOOKUP($C114,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":196.36000000000013},{"$f":"IFERROR(VLOOKUP($C114,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":49.639999999999873},246,{"$f":"HLOOKUP(C114,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":2245709.9707356826},{"$f":"HLOOKUP(C114,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":639247.82448520267},2884957.7952208854,11727.470712280023]
[null,{"$f":"'Catchment Demand Road Transport'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand Road Transport'!C17","v":"Causeway Lake"},{"$f":"IFERROR(VLOOKUP($C115,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":68.159563707040007},{"$f":"IFERROR(VLOOKUP($C115,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":3.6499999999999915},71.809563707039999,{"$f":"HLOOKUP(C115,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":655542.49272796267},{"$f":"HLOOKUP(C115,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":186602.06250795478},842144.55523591745,11727.470712280014]
[null,{"$f":"'Catchment Demand Road Transport'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand Road Transport'!C18","v":"Hidden Valley"},{"$f":"IFERROR(VLOOKUP($C116,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":162.60455504149598},{"$f":"IFERROR(VLOOKUP($C116,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":588.06299160840013},750.66754664989617,{"$f":"HLOOKUP(C116,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":6852770.7082087947},{"$f":"HLOOKUP(C116,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1950660.9597869527},8803431.6679957472,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand Road Transport'!C19","v":"Taroomball"},{"$f":"IFERROR(VLOOKUP($C117,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":267.9800000000003},{"$f":"IFERROR(VLOOKUP($C117,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":644.06842834939971},912.04842834939996,{"$f":"HLOOKUP(C117,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":8326001.0135693206},{"$f":"HLOOKUP(C117,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":2370020.2180792782},10696021.231648598,11727.470712280006]
[null,{"$f":"'Catchment Demand Road Transport'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand Road Transport'!C20","v":"Farnborough"},{"$f":"IFERROR(VLOOKUP($C118,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":352.95347529313381},{"$f":"IFERROR(VLOOKUP($C118,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},352.95347529313381,{"$f":"HLOOKUP(C118,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":3222077.7994780494},{"$f":"HLOOKUP(C118,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":917173.74481962377},4139251.5442976733,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand Road Transport'!C21","v":"Emu Park"},{"$f":"IFERROR(VLOOKUP($C119,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":1278.8834734012967},{"$f":"IFERROR(VLOOKUP($C119,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":1620.6780455291805},2899.5615189304772,{"$f":"HLOOKUP(C119,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":26469813.877331994},{"$f":"HLOOKUP(C119,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":7534708.9143793397},34004522.79171133,11727.470712280017]
[null,{"$f":"'Catchment Demand Road Transport'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand Road Transport'!C22","v":"Zilzie"},{"$f":"IFERROR(VLOOKUP($C120,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":924.34426387569124},{"$f":"IFERROR(VLOOKUP($C120,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":642.22637386698898},1566.5706377426802,{"$f":"HLOOKUP(C120,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":14301070.32943291},{"$f":"HLOOKUP(C120,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":4070840.9434122141},18371911.272845123,11727.470712280025]
[null,{"$f":"'Catchment Demand Road Transport'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand Road Transport'!C23","v":"Kinka Beach"},{"$f":"IFERROR(VLOOKUP($C121,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":367.75525637622002},{"$f":"IFERROR(VLOOKUP($C121,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":11.67999999999995},379.43525637621997,{"$f":"HLOOKUP(C121,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":3463827.3922468536},{"$f":"HLOOKUP(C121,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":985988.46411172219},4449815.8563585756,11727.470712280008]
[null,{"$f":"'Catchment Demand Road Transport'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand Road Transport'!C24","v":"Tanby"},{"$f":"IFERROR(VLOOKUP($C122,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":105.04},{"$f":"IFERROR(VLOOKUP($C122,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":38.959999999999994},144,{"$f":"HLOOKUP(C122,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":1314561.9340891803},{"$f":"HLOOKUP(C122,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":374193.84847914299},1688755.7825683234,11727.470712280025]
[null,{"$f":"'Catchment Demand Road Transport'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand Road Transport'!C25","v":"Barmaryee"},{"$f":"IFERROR(VLOOKUP($C123,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":283.87401137981033},{"$f":"IFERROR(VLOOKUP($C123,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":192.62229602292393},476.49630740273426,{"$f":"HLOOKUP(C123,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":4349888.2461506221},{"$f":"HLOOKUP(C123,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1238208.2434245127},5588096.4895751346,11727.470712280001]
[null,{"$f":"'Catchment Demand Road Transport'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand Road Transport'!C26","v":"Inverness"},{"$f":"IFERROR(VLOOKUP($C124,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":92.082691344735508},{"$f":"IFERROR(VLOOKUP($C124,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":3.9199999999999875},96.002691344735496,{"$f":"HLOOKUP(C124,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":876399.19174931932},{"$f":"HLOOKUP(C124,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":249469.55929612412},1125868.7510454434,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand Road Transport'!C27","v":"Adelaiade Park"},{"$f":"IFERROR(VLOOKUP($C125,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":134},{"$f":"IFERROR(VLOOKUP($C125,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},134,{"$f":"HLOOKUP(C125,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":1223272.9108885427},{"$f":"HLOOKUP(C125,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":348208.16455698031},1571481.075445523,11727.470712280023]
[null,{"$f":"'Catchment Demand Road Transport'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand Road Transport'!C28","v":"Bangalee"},{"$f":"IFERROR(VLOOKUP($C126,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":90.13000000000001},{"$f":"IFERROR(VLOOKUP($C126,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":13.86999999999999},104,{"$f":"HLOOKUP(C126,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":949405.84128662955},{"$f":"HLOOKUP(C126,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":270251.11279049207},1219656.9540771216,11727.470712280016]
[null,{"$f":"'Catchment Demand Road Transport'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand Road Transport'!C29","v":"Keppel Sands"},{"$f":"IFERROR(VLOOKUP($C127,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":270.32428804339997},{"$f":"IFERROR(VLOOKUP($C127,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},270.32428804339997,{"$f":"HLOOKUP(C127,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":2467764.0202889736},{"$f":"HLOOKUP(C127,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":702456.1505579456},3170220.1708469191,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand Road Transport'!C30","v":"Glenlee-Rockyview"},{"$f":"IFERROR(VLOOKUP($C128,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":1323.3444533161769},{"$f":"IFERROR(VLOOKUP($C128,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":86.110000000000582},1409.4544533161775,{"$f":"HLOOKUP(C128,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":12866772.028902225},{"$f":"HLOOKUP(C128,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":3662563.792655881},16529335.821558107,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand Road Transport'!C31","v":"NE Shire & Shoalwater"},{"$f":"IFERROR(VLOOKUP($C129,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":464.55128754859999},{"$f":"IFERROR(VLOOKUP($C129,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},464.55128754859999,{"$f":"HLOOKUP(C129,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":4240843.326691011},{"$f":"HLOOKUP(C129,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1207168.2923871637},5448011.6190781742,11727.470712280006]
[null,{"$f":"'Catchment Demand Road Transport'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand Road Transport'!C32","v":"Sth Shire"},{"$f":"IFERROR(VLOOKUP($C130,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":508.27367799315101},{"$f":"IFERROR(VLOOKUP($C130,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":156.00000000000006},664.27367799315107,{"$f":"HLOOKUP(C130,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":6064089.5201889491},{"$f":"HLOOKUP(C130,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1726160.5834142517},7790250.103603201,11727.47071228001]
[null,{"$f":"'Catchment Demand Road Transport'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand Road Transport'!C33","v":"SE Shire"},{"$f":"IFERROR(VLOOKUP($C131,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":432},{"$f":"IFERROR(VLOOKUP($C131,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},432,{"$f":"HLOOKUP(C131,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":3943685.8022675407},{"$f":"HLOOKUP(C131,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1122581.5454374291},5066267.3477049693,11727.470712280021]
[null,{"$f":"'Catchment Demand Road Transport'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand Road Transport'!C34","v":"Rural Localities with water"},{"$f":"IFERROR(VLOOKUP($C132,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":190.19698281344},{"$f":"IFERROR(VLOOKUP($C132,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":1},191.19698281344,{"$f":"HLOOKUP(C132,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":1745418.5799948014},{"$f":"HLOOKUP(C132,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":496838.43622612249},2242257.016220924,11727.470712280021]
[null,{"$f":"'Catchment Demand Road Transport'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand Road Transport'!C35","v":"N & W Shire - Rural"},{"$f":"IFERROR(VLOOKUP($C133,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":307.33004654564002},{"$f":"IFERROR(VLOOKUP($C133,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},307.33004654564002,{"$f":"HLOOKUP(C133,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":2805585.9749357919},{"$f":"HLOOKUP(C133,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":798618.14493185561},3604204.1198676475,11727.470712280017]
[null,{"$f":"'Catchment Demand Road Transport'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand Road Transport'!C36","v":"The Keppels"},{"$f":"IFERROR(VLOOKUP($C134,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":19},{"$f":"IFERROR(VLOOKUP($C134,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},19,{"$f":"HLOOKUP(C134,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":173449.1440812111},{"$f":"HLOOKUP(C134,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":49372.799452109153},222821.94353332024,11727.470712280012]
[null,{"$f":"'Catchment Demand Road Transport'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand Road Transport'!C37","v":"Coral Sea"},{"$f":"IFERROR(VLOOKUP($C135,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($C135,'Catchment Demand Road Transport'!$C$8:$J$37,7,FALSE),\"\")","v":0},0,{"$f":"HLOOKUP(C135,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C135,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,null,"Totals",{"$f":"SUM(D106:D135)","v":15087.135985800702},{"$f":"SUM(E106:E135)","v":7604.5913147224937},22691.727300523195,{"$f":"SUM(G106:G135)","v":207150562},{"$f":"SUM(H106:H135)","v":58966005.327930607},{"$f":"SUM(I106:I135)","v":266116567.32793063},11727.470712280016]
[null,"Parks and Community"]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand - Parks & Comm'!C8","v":"Yeppoon"},{"$f":"IFERROR(VLOOKUP($C138,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3437.4287690855499},{"$f":"IFERROR(VLOOKUP($C138,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":2041.9018609893074},{"$f":"IFERROR(D138+E138,\"\")","v":5479.3306300748573},{"$f":"HLOOKUP(C138,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":14122874.558025118},{"$f":"HLOOKUP(C138,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":6501221.6078140447},{"$f":"G138+H138","v":20624096.165839162},{"$f":"IFERROR(I138/F138,0)","v":3763.9809601264014}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand - Parks & Comm'!C9","v":"Cooee Bay"},{"$f":"IFERROR(VLOOKUP($C139,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":842.40240243828987},{"$f":"IFERROR(VLOOKUP($C139,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":85.967888442470212},{"$f":"IFERROR(D139+E139,\"\")","v":928.37029088076008},{"$f":"HLOOKUP(C139,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":2392857.4577232893},{"$f":"HLOOKUP(C139,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1101510.6410989021},{"$f":"G139+H139","v":3494368.0988221914},{"$f":"IFERROR(I139/F139,0)","v":3763.9809601264028}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand - Parks & Comm'!C10","v":"Taranganba"},{"$f":"IFERROR(VLOOKUP($C140,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":1006.4059933204642},{"$f":"IFERROR(VLOOKUP($C140,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":77.437292839070551},1083.8432861595347,{"$f":"HLOOKUP(C140,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":2793586.2616086951},{"$f":"HLOOKUP(C140,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1285979.2312566261},4079565.4928653212,3763.9809601264028]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand - Parks & Comm'!C11","v":"Lammermoor"},{"$f":"IFERROR(VLOOKUP($C141,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":664.95465959180285},{"$f":"IFERROR(VLOOKUP($C141,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":291.86631358559168},956.82097317739454,{"$f":"HLOOKUP(C141,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":2466188.571374319},{"$f":"HLOOKUP(C141,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1135267.3539150083},3601455.9252893273,3763.9809601264014]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand - Parks & Comm'!C12","v":"Rosslyn"},{"$f":"IFERROR(VLOOKUP($C142,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":340.2595870701},{"$f":"IFERROR(VLOOKUP($C142,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":235.42000000000007},575.67958707010007,{"$f":"HLOOKUP(C142,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1483803.6144746486},{"$f":"HLOOKUP(C142,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":683043.39039063815},2166847.0048652869,3763.9809601264037]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand - Parks & Comm'!C13","v":"Meikleville Hill"},{"$f":"IFERROR(VLOOKUP($C143,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":245.39654761466002},{"$f":"IFERROR(VLOOKUP($C143,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":120.48683463516099},365.88338224982101,{"$f":"HLOOKUP(C143,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":943057.73081439035},{"$f":"HLOOKUP(C143,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":434120.35360058653},1377178.0844149769,3763.9809601264028]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand - Parks & Comm'!C14","v":"Barlows Hill"},{"$f":"IFERROR(VLOOKUP($C144,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":349.75999999999988},{"$f":"IFERROR(VLOOKUP($C144,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":112.8629888539981},462.62298885399798,{"$f":"HLOOKUP(C144,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1192402.298810431},{"$f":"HLOOKUP(C144,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":548901.82295278599},1741304.121763217,3763.9809601264019]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand - Parks & Comm'!C15","v":"Pacific Heights"},{"$f":"IFERROR(VLOOKUP($C145,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":361.33999999999992},{"$f":"IFERROR(VLOOKUP($C145,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":586.16000000000008},947.5,{"$f":"HLOOKUP(C145,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":2442163.9333609585},{"$f":"HLOOKUP(C145,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1124208.0263588058},3566371.9597197641,3763.9809601264001]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand - Parks & Comm'!C16","v":"Mulambin"},{"$f":"IFERROR(VLOOKUP($C146,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":196.36000000000013},{"$f":"IFERROR(VLOOKUP($C146,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":49.639999999999873},246,{"$f":"HLOOKUP(C146,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":634060.50407049712},{"$f":"HLOOKUP(C146,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":291878.81212059758},925939.31619109469,3763.980960126401]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand - Parks & Comm'!C17","v":"Causeway Lake"},{"$f":"IFERROR(VLOOKUP($C147,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":68.159563707040007},{"$f":"IFERROR(VLOOKUP($C147,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":3.6499999999999915},71.809563707039999,{"$f":"HLOOKUP(C147,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":185087.83805352947},{"$f":"HLOOKUP(C147,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":85201.992494752936},270289.83054828242,3763.9809601264014]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand - Parks & Comm'!C18","v":"Hidden Valley"},{"$f":"IFERROR(VLOOKUP($C148,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":162.60455504149598},{"$f":"IFERROR(VLOOKUP($C148,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":588.06299160840013},750.66754664989617,{"$f":"HLOOKUP(C148,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1934831.8821877914},{"$f":"HLOOKUP(C148,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":890666.4707872154},2825498.3529750067,3763.9809601264019]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand - Parks & Comm'!C19","v":"Taroomball"},{"$f":"IFERROR(VLOOKUP($C149,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":267.9800000000003},{"$f":"IFERROR(VLOOKUP($C149,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":644.06842834939971},912.04842834939996,{"$f":"HLOOKUP(C149,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":2350788.1553492895},{"$f":"HLOOKUP(C149,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1082144.7636710608},3432932.9190203501,3763.9809601264014]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand - Parks & Comm'!C20","v":"Farnborough"},{"$f":"IFERROR(VLOOKUP($C150,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":352.95347529313381},{"$f":"IFERROR(VLOOKUP($C150,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},352.95347529313381,{"$f":"HLOOKUP(C150,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":909731.13194226963},{"$f":"HLOOKUP(C150,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":418779.02887153096},1328510.1608138005,3763.9809601264033]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand - Parks & Comm'!C21","v":"Emu Park"},{"$f":"IFERROR(VLOOKUP($C151,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":1278.8834734012967},{"$f":"IFERROR(VLOOKUP($C151,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":1620.6780455291805},2899.5615189304772,{"$f":"HLOOKUP(C151,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":7473566.8222620953},{"$f":"HLOOKUP(C151,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":3440327.5277074119},10913894.349969506,3763.9809601264019]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand - Parks & Comm'!C22","v":"Zilzie"},{"$f":"IFERROR(VLOOKUP($C152,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":924.34426387569124},{"$f":"IFERROR(VLOOKUP($C152,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":642.22637386698898},1566.5706377426802,{"$f":"HLOOKUP(C152,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":4037807.1879234328},{"$f":"HLOOKUP(C152,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1858734.8652330912},5896542.053156524,3763.9809601264024]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand - Parks & Comm'!C23","v":"Kinka Beach"},{"$f":"IFERROR(VLOOKUP($C153,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":367.75525637622002},{"$f":"IFERROR(VLOOKUP($C153,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":11.67999999999995},379.43525637621997,{"$f":"HLOOKUP(C153,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":977987.43869928631},{"$f":"HLOOKUP(C153,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":450199.64190148574},1428187.0806007721,3763.9809601264024]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand - Parks & Comm'!C24","v":"Tanby"},{"$f":"IFERROR(VLOOKUP($C154,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":105.04},{"$f":"IFERROR(VLOOKUP($C154,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":38.959999999999994},144,{"$f":"HLOOKUP(C154,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":371157.36823638866},{"$f":"HLOOKUP(C154,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":170855.89002181331},542013.258258202,3763.9809601264028]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand - Parks & Comm'!C25","v":"Barmaryee"},{"$f":"IFERROR(VLOOKUP($C155,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":283.87401137981033},{"$f":"IFERROR(VLOOKUP($C155,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":192.62229602292393},476.49630740273426,{"$f":"HLOOKUP(C155,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1228160.5238191399},{"$f":"HLOOKUP(C155,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":565362.5048152894},1793523.0286344294,3763.9809601264033]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand - Parks & Comm'!C26","v":"Inverness"},{"$f":"IFERROR(VLOOKUP($C156,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":92.082691344735508},{"$f":"IFERROR(VLOOKUP($C156,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":3.9199999999999875},96.002691344735496,{"$f":"HLOOKUP(C156,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":247445.18238279401},{"$f":"HLOOKUP(C156,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":113907.11995968204},361352.30234247603,3763.980960126401]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand - Parks & Comm'!C27","v":"Adelaiade Park"},{"$f":"IFERROR(VLOOKUP($C157,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":134},{"$f":"IFERROR(VLOOKUP($C157,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},134,{"$f":"HLOOKUP(C157,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":345382.55099775066},{"$f":"HLOOKUP(C157,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":158990.89765918729},504373.44865693792,3763.9809601264024]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand - Parks & Comm'!C28","v":"Bangalee"},{"$f":"IFERROR(VLOOKUP($C158,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":90.13000000000001},{"$f":"IFERROR(VLOOKUP($C158,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":13.86999999999999},104,{"$f":"HLOOKUP(C158,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":268058.0992818363},{"$f":"HLOOKUP(C158,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":123395.92057130962},391454.01985314593,3763.9809601264033]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand - Parks & Comm'!C29","v":"Keppel Sands"},{"$f":"IFERROR(VLOOKUP($C159,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":270.32428804339997},{"$f":"IFERROR(VLOOKUP($C159,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},270.32428804339997,{"$f":"HLOOKUP(C159,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":696755.91194835969},{"$f":"HLOOKUP(C159,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":320739.56130672304},1017495.4732550827,3763.9809601264024]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand - Parks & Comm'!C30","v":"Glenlee-Rockyview"},{"$f":"IFERROR(VLOOKUP($C160,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":1323.3444533161769},{"$f":"IFERROR(VLOOKUP($C160,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":86.110000000000582},1409.4544533161775,{"$f":"HLOOKUP(C160,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":3632843.0940409061},{"$f":"HLOOKUP(C160,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1672316.632406554},5305159.7264474602,3763.9809601264033]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand - Parks & Comm'!C31","v":"NE Shire & Shoalwater"},{"$f":"IFERROR(VLOOKUP($C161,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":464.55128754859999},{"$f":"IFERROR(VLOOKUP($C161,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},464.55128754859999,{"$f":"HLOOKUP(C161,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1197372.4534539182},{"$f":"HLOOKUP(C161,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":551189.74788121763},1748562.2013351358,3763.9809601264024]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand - Parks & Comm'!C32","v":"Sth Shire"},{"$f":"IFERROR(VLOOKUP($C162,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":508.27367799315101},{"$f":"IFERROR(VLOOKUP($C162,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":156.00000000000006},664.27367799315107,{"$f":"HLOOKUP(C162,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1712153.2646711404},{"$f":"HLOOKUP(C162,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":788160.21160821686},2500313.4762793574,3763.9809601264024]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand - Parks & Comm'!C33","v":"SE Shire"},{"$f":"IFERROR(VLOOKUP($C163,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":432},{"$f":"IFERROR(VLOOKUP($C163,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},432,{"$f":"HLOOKUP(C163,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1113472.1047091654},{"$f":"HLOOKUP(C163,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":512567.67006543977},1626039.7747746052,3763.980960126401]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand - Parks & Comm'!C34","v":"Rural Localities with water"},{"$f":"IFERROR(VLOOKUP($C164,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":190.19698281344},{"$f":"IFERROR(VLOOKUP($C164,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":1},191.19698281344,{"$f":"HLOOKUP(C164,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":492806.72885954415},{"$f":"HLOOKUP(C164,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":226855.07408385855},719661.80294340267,3763.9809601263996]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand - Parks & Comm'!C35","v":"N & W Shire - Rural"},{"$f":"IFERROR(VLOOKUP($C165,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":307.33004654564002},{"$f":"IFERROR(VLOOKUP($C165,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},307.33004654564002,{"$f":"HLOOKUP(C165,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":792137.57816560124},{"$f":"HLOOKUP(C165,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":364646.86550694884},1156784.4436725501,3763.9809601264028]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand - Parks & Comm'!C36","v":"The Keppels"},{"$f":"IFERROR(VLOOKUP($C166,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":19},{"$f":"IFERROR(VLOOKUP($C166,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},19,{"$f":"HLOOKUP(C166,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":48972.152753412374},{"$f":"HLOOKUP(C166,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":22543.485488989241},71515.638242401619,3763.980960126401]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand - Parks & Comm'!C37","v":"Coral Sea"},{"$f":"IFERROR(VLOOKUP($C167,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($C167,'Catchment Demand - Parks & Comm'!$C$8:$J$37,7,FALSE),\"\")","v":0},0,{"$f":"HLOOKUP(C167,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C167,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,null,"Totals",{"$f":"SUM(D138:D167)","v":15087.135985800702},{"$f":"SUM(E138:E167)","v":7604.5913147224937},22691.727300523195,{"$f":"SUM(G138:G167)","v":58487512.399999984},{"$f":"SUM(H138:H167)","v":26923717.111549765},{"$f":"SUM(I138:I167)","v":85411229.511549771},3763.9809601264014]

{"sheet":"CF Projections","index":17,"n_rows":24,"n_cols":35,"rows_kept":24,"cut":false,"hidden":false,"merged":[[19,1,19,2],[20,1,20,2],[1,1,1,19],[2,1,2,19],[4,1,4,19],[10,1,10,2],[16,1,16,2]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cash flow Projections ($,000's)"]
[]
[]
[]
[]
[null,"Item","Year",null,{"$f":"YEAR","v":2011},{"$f":"E10+1","v":2012},{"$f":"F10+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"Y10+1","v":2032},{"$f":"Z10+1","v":2033},{"$f":"AA10+1","v":2034},{"$f":"AB10+1","v":2035},{"$f":"AC10+1","v":2036},{"$f":"AD10+1","v":2037},{"$f":"AE10+1","v":2038},{"$f":"AF10+1","v":2039},{"$f":"AG10+1","v":2040},{"$f":"AH10+1","v":2041}]
[null,"Anticipated Cost (Cap X in $000)",null,"Water ",{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!$J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000/5","v":-513.2528008926804},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!$J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000/5","v":-513.2528008926804},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!$J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000/5","v":-513.2528008926804},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!$J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000/5","v":-513.2528008926804},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!$J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000/5","v":-513.2528008926804},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!$J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000/5","v":-513.2528008926804},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!K$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!L$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!M$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!N$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!O$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":-270.46438693633678},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!P$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!Q$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!R$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!S$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!T$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":1288.3518473648448},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!U$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!V$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!W$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!X$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!Y$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":21753.48678284543},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!Z$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AA$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AB$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AC$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AD$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AE$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AF$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AG$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AH$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!AI$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000)","v":0}]
[null,null,null,"Sewerage",{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!$J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000/5","v":-118.77635035977407},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!$J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000/5","v":-118.77635035977407},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!$J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000/5","v":-118.77635035977407},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!$J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000/5","v":-118.77635035977407},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!$J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000/5","v":-118.77635035977407},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!$J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000/5","v":-118.77635035977407},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!K$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!L$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!M$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!N$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!O$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":6500.7333785071305},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!P$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!Q$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!R$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!S$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!T$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":-1967.734879256823},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!U$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!V$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!W$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!X$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!Y$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":30071.867707254187},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!Z$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AA$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AB$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AC$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AD$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AE$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AF$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AG$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AH$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!AI$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000)","v":4077.9913548057389}]
[null,null,null,"Stormwater",{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!$J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!$J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!$J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!$J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!$J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!$J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!K$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":64.47378431603866},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!L$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!M$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!N$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!O$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":610.52890835306982},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!P$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!Q$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!R$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!S$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!T$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":444.30399742975862},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!U$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!V$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!W$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!X$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!Y$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000","v":5624.7089020758904},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!Z$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AA$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AB$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AC$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AD$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":3275.8616137605918},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AE$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AF$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AG$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AH$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$401,'CF Projections'!AI$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$401)/1000)","v":0}]
[null,null,null,"Transport",{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!$J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!$J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!$J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!$J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!$J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!$J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000/5","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!K$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":25362.791759859087},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!L$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!M$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!N$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!O$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":30596.527434765201},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!P$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!Q$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!R$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!S$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!T$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":-80.609766151720663},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!U$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!V$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!W$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!X$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!Y$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000","v":67189.856684964441},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!Z$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AA$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AB$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AC$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AD$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":16421.130949703926},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AE$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AF$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AG$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AH$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$400,'CF Projections'!AI$10,'Future Trunk Assets - Transport'!$AA$17:$AA$400)/1000)","v":0}]
[null,null,null,"Parks and Community",{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!$J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000/5","v":-1044.1637181113399},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!$J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000/5","v":-1044.1637181113399},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!$J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000/5","v":-1044.1637181113399},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!$J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000/5","v":-1044.1637181113399},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!$J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000/5","v":-1044.1637181113399},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!$J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000/5","v":-1044.1637181113399},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!K$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!L$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!M$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!N$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!O$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":55393.437771389988},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!P$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!Q$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!R$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!S$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!T$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":152.29846116475863},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!U$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!V$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!W$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!X$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!Y$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000","v":336.29961465782105},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!Z$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AA$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AB$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AC$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AD$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AE$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AF$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AG$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AH$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$401,'CF Projections'!AI$10,'Future Trunk Assets - Parks'!$Z$17:$Z$401)/1000)","v":0}]
[null,null,null,"Total Cost",{"$f":"SUM(E11:E15)","v":-1676.1928693637942},{"$f":"SUM(F11:F15)","v":-1676.1928693637942},{"$f":"SUM(G11:G15)","v":-1676.1928693637942},-1676.1928693637942,-1676.1928693637942,-1676.1928693637942,25427.265544175127,0,0,0,92830.763106079045,0,0,0,0,-163.39033944918157,0,0,0,0,124976.21969179777,{"$f":"SUM(Z11:Z15)","v":0},0,0,0,19696.992563464519,0,0,0,0,4077.9913548057389]
[null,"Anticipated Charges Revenue ($000)",null,"Residential Charges",17000,{"$f":"HLOOKUP(F10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":8831.100000000004},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":8831.099999999984},4870,3505,{"$f":"HLOOKUP(K10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6938.5999999999985},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6938.6000000000122},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6938.5999999999813},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6938.6000000000113},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6938.5999999999995},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":5722.7999999999929},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":5722.8000000000075},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":5722.7999999999984},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":5722.8000000000075},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":5722.7999999999929},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6044.5500000000175},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6044.5499999999747},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":-12089.099999999993},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":24178.199999999986},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":6044.5500000000175},{"$f":"HLOOKUP(Z10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":9161.5209990082112},{"$f":"HLOOKUP(AA10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":9344.7514189883059},{"$f":"HLOOKUP(AB10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":7960.7394003806558},{"$f":"HLOOKUP(AC10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3809.3423597946171},{"$f":"HLOOKUP(AD10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":2275.4384840228795},{"$f":"HLOOKUP(AE10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":2320.947253703338},{"$f":"HLOOKUP(AF10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":2367.3661987773444},{"$f":"HLOOKUP(AG10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":2414.713522752952},{"$f":"HLOOKUP(AH10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":2463.0077932079494},{"$f":"HLOOKUP(AI10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":2376.41583026442}]
[null,null,null,"Comm/Ind Charges",1400,{"$f":"HLOOKUP(F10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1474.6779999999997},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1474.6779999999997},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1474.6780000000003},null,null,{"$f":"HLOOKUP(K10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":483.65800000000002},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":483.65800000000002},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":483.65799999999996},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":-2925.652},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":3892.9679999999998},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":583.60600000000034},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":583.60599999999954},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":583.60600000000022},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":583.60599999999954},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":583.60600000000034},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":956.88599999999985},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":956.88600000000008},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":956.88599999999985},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":956.88600000000008},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":956.88599999999985},{"$f":"HLOOKUP(Z10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1185.0782949649702},{"$f":"HLOOKUP(AA10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1208.779860864269},{"$f":"HLOOKUP(AB10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1232.9554580815557},{"$f":"HLOOKUP(AC10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1257.6145672431846},{"$f":"HLOOKUP(AD10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1282.7668585880504},{"$f":"HLOOKUP(AE10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1308.4221957598106},{"$f":"HLOOKUP(AF10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1334.5906396750065},{"$f":"HLOOKUP(AG10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1361.2824524685068},{"$f":"HLOOKUP(AH10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1285.4558341399193},{"$f":"HLOOKUP(AI10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":1214.8005145484185}]
[null,null,null,"Total revenue",null,{"$f":"SUM(F17:F18)","v":1474.6779999999997},0,0,{"$f":"SUM(I17:I18)","v":4870},3505,7422.2579999999989,7422.2580000000125,7422.2579999999816,4012.9480000000112,10831.567999999999,6306.4059999999936,6306.4060000000072,6306.405999999999,6306.4060000000072,6306.4059999999936,7001.436000000017,7001.4359999999751,-11132.213999999993,25135.085999999985,7001.436000000017,{"$f":"SUM(Z17:Z18)","v":10346.59929397318},10553.531279852576,9193.6948584622114,5066.9569270378015,3558.2053426109296,3629.3694494631486,3701.9568384523509,3775.995975221459,3748.4636273478686,3591.2163448128385]
[null,"Annual CF ($000)",null,null,{"$f":"E19-E16","v":1676.1928693637942},{"$f":"F19-F16","v":3150.8708693637936},{"$f":"G19-G16","v":1676.1928693637942},1676.1928693637942,6546.1928693637947,5181.1928693637947,-18005.007544175129,7422.2580000000125,7422.2579999999816,4012.9480000000112,-81999.195106079045,6306.4059999999936,6306.4060000000072,6306.405999999999,6306.4060000000072,6469.7963394491753,7001.436000000017,7001.4359999999751,-11132.213999999993,25135.085999999985,-117974.78369179775,{"$f":"Z19-Z16","v":10346.59929397318},10553.531279852576,9193.6948584622114,5066.9569270378015,-16138.787220853588,3629.3694494631486,3701.9568384523509,3775.995975221459,3748.4636273478686,-486.77500999290032]
[null,"Cumulative CF ($000",null,null,null,null,null,null,0,0,{"$f":"J21+K20","v":-18005.007544175129},-10582.749544175116,-3160.4915441751345,852.45645582487668,-81146.738650254163,-74840.332650254175,-68533.926650254172,-62227.52065025417,-55921.11465025416,-49451.318310804985,-42449.882310804969,-35448.446310804997,-46580.660310804989,-21445.574310805005,-139420.35800260276,{"$f":"Y21+Z20","v":-129073.75870862958},{"$f":"Z21+AA20","v":-118520.22742877701},{"$f":"AA21+AB20","v":-109326.5325703148},{"$f":"AB21+AC20","v":-104259.575643277},{"$f":"AC21+AD20","v":-120398.36286413058},{"$f":"AD21+AE20","v":-116768.99341466743},{"$f":"AE21+AF20","v":-113067.03657621509},{"$f":"AF21+AG20","v":-109291.04060099363},{"$f":"AG21+AH20","v":-105542.57697364576},{"$f":"AH21+AI20","v":-106029.35198363865}]
[null,null,null,"NPV Cost",{"$f":"E16+NPV(WACC,F16:AI16)","v":103801.65461973501}]
[null,null,null,"NPV Revenue",{"$f":"E19+NPV(WACC,F19:AI19)","v":71078.798771920847}]
[null,null,null,"NPV Annual Cashflow",{"$f":"NPV(WACC,E20:Y20)","v":-38942.704251950934}]

{"sheet":"Unit Rates - Water","index":18,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,11],[2,2,2,9],[6,2,6,4],[6,5,6,7]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
["Return to Unit Rates Sheet",null,"Water Supply - Closed Network"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","mPVC (to 450mm) and DICL Trunk Watermains",null,null,"Res, BPS and WTP",null,null,null,null,"Project Owners Cost"]
[]
[null,"WaterUnitrates1",null,"Capacity","WaterUnitrates2",null,"Capacity","Watersitecond",null,null,"Watreprojcost"]
[]
[null,"Diameter","Rate/m","ET","Diameter","Rate/m","ET","Location/Condition type","Multiplier",null,"Term","%"]
[null,100,260,null,"10ML Reservoir",1445000,null,"Depth less than 1.5m",1,null,"Design",0.08]
[null,150,310,null,"4ML Reservoir",1275000,null,"Depth greater than 1.5m",1.3,null,"Design & Construct",0.15]
[null,200,340,null,"BPS",340000,null,"Greenfield",1]
[null,300,380,null,"WTP",10200000,null,"Brownfield",3]
[null,375,490,null,"2ML Reservoir",1020000,null,"CBD",5]
[null,450,493,null,"KOSS",7225000,null,"mud",4]
[null,525,550,null,"0.68ML Reservoir",510000,null,"sand",1.5]
[null,null,null,null,"0.45ML Reservoir",425000,null,"loam",1]
[null,250,380,null,"1ML Reservoir",680000,null,"rock",2]
[null,null,null,null,"12ML Reservoir",2975000,null,"underwater",10]
[null,null,null,null,"Weir",425000,null,"underbore",4]
[null,null,null,null,"Tank",85000,null,"nominal",1]
[null,null,null,null,"0.3ML Reservoir",382000,null,"subsidy",0.8]
[null,null,null,null,"WTP Inlet",85000,null,"Grant",0.5]
[null,null,null,null,"Waterpark LLPS",637000]
[null,null,null,null,"Waterpark HLPS",1360000]
[null,null,null,null,"KOSS PS",1105000]
[null,null,null,null,"0.1ML Reservoir",297000]
[null,null,null,null,"9ML Reservoir",1360000]
[null,null,null,null,"Bore",127000]
[null,null,null,null,"Montrose Cr PS",17000]
[null,null,null,null,"RO WTP",300000]
[null,null,null,null,"Montrose Cr Impoundment",8500]
[null,null,null,null,"TPS",510000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: these rates do not include Land Costs and Project Owners Costs"]

{"sheet":"Unit Rates - Sewer","index":19,"n_rows":41,"n_cols":17,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,1,1,16],[2,1,2,16],[4,1,4,16]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Sewerage Network"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[null,"Asset Type 1:","Sewer Asset Type 1",null,null,"Asset Type 2 (Depth Dependent):","Sewer Asset Type 2",null,null,null,null,null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"SewerUnitrates1",null,null,null,"SewerUnitrates2",null,null,null,null,null,null,"Sewersitecond",null,null,"Sewerprojcost"]
[]
[null,"Diameter","Rate/m",null,null,null,"Depth Ranges",null,null,null,null,null,"Location/Condition type","Multiplier",null,"Term","%"]
[null,"YSTP  20,000 ep",21250000,null,null,null,"<1.5m",null,null,null,null,null,"Greenfield",1,null,"Design",0.08]
[null,"1W 1P WWF",340000,null,null,null,"1.5-3.0m",null,null,null,null,null,"Brownfield",3,null,"Design & Construct",0.15]
[null,"1W 2P WWF",382000,null,null,null,"2.0m",null,null,null,null,null,"CBD",5]
[null,"2W 2P WWF",573000,null,null,null,"3.0m",null,null,null,null,null,"mud",4]
[null,"EPSTP  10,000 ep",10200000,null,null,null,"4.0m",null,null,null,null,null,"sand",1.5]
[null,"Farnborough SPS",680000,null,null,null,null,null,null,null,null,null,"loam",1]
[null,"Charles St SPS",680000,null,null,null,null,null,null,null,null,null,"rock",2]
[null,"Cooee Bay SPS",680000,null,null,"Diameter","Depth","Code","Rate/m",null,null,null,"underwater",10]
[null,"Shaw Ave SPS",850000,null,null,"100 TRM","<1.5m",{"$f":"F20&\"_\"&G20","v":"100 TRM_<1.5m"},352,null,null,null,"underbore",4]
[null,null,null,null,null,"150 TRM","<1.5m","150 TRM_<1.5m",375,null,null,null,"nominal",1]
[null,null,null,null,null,"200 TRM","<1.5m","200 TRM_<1.5m",413]
[null,null,null,null,null,"250 TRM","1.5-3.0m","250 TRM_1.5-3.0m",467]
[null,null,null,null,null,"300 TRM","1.5-3.0m","300 TRM_1.5-3.0m",510]
[null,null,null,null,null,"375 TRM","1.5-3.0m","375 TRM_1.5-3.0m",552]
[null,null,null,null,null,"450 TRM","1.5-3.0m","450 TRM_1.5-3.0m",595]
[null,null,null,null,null,"150 TGM","<1.5m","150 TGM_<1.5m",539]
[null,null,null,null,null,"225 TGM","<1.5m",{"$f":"F28&\"_\"&G28","v":"225 TGM_<1.5m"},601]
[null,null,null,null,null,"300 TGM","<1.5m","300 TGM_<1.5m",637]
[null,null,null,null,null,"150 TGM","1.5-3.0m",{"$f":"F30&\"_\"&G30","v":"150 TGM_1.5-3.0m"},765]
[null,null,null,null,null,"225 TGM","1.5-3.0m","225 TGM_1.5-3.0m",799]
[null,null,null,null,null,"300 TGM","1.5-3.0m","300 TGM_1.5-3.0m",896]
[null,null,null,null,null,"375 TGM","1.5-3.0m","375 TGM_1.5-3.0m",944]
[null,null,null,null,null,"450 TGM","1.5-3.0m","450 TGM_1.5-3.0m",977]
[null,null,null,null,null,"600 TGM","1.5-3.0m","600 TGM_1.5-3.0m",1105]
[null,null,null,null,null,"750 TGM","1.5-3.0m","750 TGM_1.5-3.0m",1275]
[null,null,null,null,null,null,null,{"$f":"F37&\"_\"&G37","v":"_"}]
[]
[]
[]
[null,"Note: these rates do not include Land Costs and Project Owners Costs"]

{"sheet":"Unit Rates - Transport","index":20,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,2,2,9],[3,1,3,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
["Return to Unit Rates Sheet",null,"Transport Network"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","Road Asset Type 1",null,"Asset Type 2:","Road Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"RoadUnitrates1",null,null,"RoadUnitrates2",null,null,"Roadsitecond",null,null,"Roadprojcost"]
[]
[null,"Item","Rate/m or unit",null,"Item","Rate/m or unit",null,"Location/Condition type","Multiplier",null,"Term","%"]
[null,"Urban Major Collector",1020,null,"Intersection 3 leg",935000,null,"Flat",1,null,"Design",0.08]
[null,"Urban Sub-Arterial 2 lane",1275,null,"Signalised Intersection 3 leg",1105000,null,"Rolling",1.25,null,"Design & Construct",0.15]
[null,"Urban Arterial 2 lane",1275,null,"Roundabout",935000,null,"Mountain",1.6]
[null,"Rural Arterial",680,null,"Signalised Intersection 4 leg",1105000,null,"nominal",1]
[null,"Rural Sub-Arterial",680,null,"Underpass Pedestrian",2000000]
[null,"Rural Major Collector",680,null,"Bridge Major - $6000/m2",6000]
[null,"Industrial Collector",850,null,"Bridge Minor - $3000/m2",3000]
[null,"CBD Collector",1275,null,"Culvert Major",3200000]
[null,"Urban Sub-Arterial 4 lane",1275,null,"Culvert Minor",1700000]
[null,"Rail Trail",153,null,"Intersection 4 leg",1105000]
[null,null,null,null,"Intersection Rail Trail",170000]
[null,null,null,null,"CBD Multi-Carpark",8500000]
[null,null,null,null,"Carpark per space",4250]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: these rates do not include Land Costs and Project Owners Costs"]

{"sheet":"Unit Rates - Parks & Community ","index":21,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[7,1,7,2],[1,1,1,9],[2,1,2,9],[4,1,4,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Land for Parks and Community Facilities Network"]
["Return to Unit Rates Sheet"]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Embellishments",null,null,"Site/ Condition Allowances",null,null,null,"Project Owners Cost"]
[]
[null,"Parksunitrate1",null,null,"Parkssitecond",null,null,null,"Parkprojcost"]
[]
[null,"Item","Rate per Park Type",null,"Location/Condition type","Multiplier",null,null,"Term","%"]
[null,"Rural Zoned Freehold Flooded m2",0.1,null,"Greenfield",1,null,null,"Design",0.08]
[null,"Rural Zoned Freehold unFlooded m2",0.2,null,"Brownfield",3,null,null,"Design & Construct",0.15]
[null,"Residential Zoned Freehold Flooded m2",0.1,null,"CBD",5]
[null,"Residential Zoned Freehold unFlooded m2",215,null,"nominal",1]
[null,"Crown Land",0]
[null,"District Sporting - playing fields",3000000]
[null,"Regional Sporting - playing fields",3300000]
[null,"District Park - paths, seating, shade, BBQ, play equipment",110000]
[null,"Regional Park - paths, seating, shade, BBQ, play equipment",4250000]
[null,"Yeppoon Foreshore - paths, seating, shade, BBQ, play equipment",12750000]
[null,"District Comm Facility - amenities, storage, meeting room",164000]
[null,"Regional Comm Facility - amenities, storage, meeting room",164000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: these rates do not include Land Costs and Project Owners Costs"]

{"sheet":"Unit Rates - Stormwater","index":22,"n_rows":50,"n_cols":12,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Stormwater Network"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","SW Asset Type 1",null,"Asset Type 2:","SW Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"SWUnitrates1",null,null,"SWUnitrates2",null,null,"SWsitecond",null,null,"Swprojcost"]
[]
[null,"Item","Rate/unit or m",null,"Item","Rate/m or rate/item",null,"Location/Condition type","Multiplier",null,"Term","%"]
[null,"Rural Zoned Q100 Easement m2",1,null,"District Treatment Facility",100000,null,"Greenfield",1,null,"Design",0.08]
[null,"Residential Zoned Q100 Easement m2",100,null,"Region Treatment Facility",250000,null,"Brownfield",3,null,"Design & Construct",0.15]
[null,"Rural Zoned Q100 Freehold m2",2,null,null,null,null,"CBD",5]
[null,"Residential Zoned Q100 Freehold m2",215,null,null,null,null,"mud",4]
[null,"Easement",0,null,null,null,null,"sand",1.5]
[null,"Drainage Reserve",0,null,null,null,null,"loam",1]
[null,"Park & Drainage",0,null,null,null,null,"rock",2]
[null,"Watercourse",0,null,null,null,null,"underwater",10]
[null,"Natural Drainage Feature",0,null,null,null,null,"underbore",4]
[null,"Residential Zoned Q100 Overlay m2",0,null,null,null,null,"nominal",1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: these rates do not include Land Costs and Project Owners Costs"]
[]
[]
[]
[]
[]
[]
[]
[null,"Establish major drainage system corridor generally means Acquire a Q100 Drainage Eassement Tenure for a natural flow to achiewve and protect a connected flowpath that is generally a Water Act Drainage Feature. Generally no capital works at this stage.  If a future developer desires to decrease the width of the Easement to gain developable land, then an engineered channel will be required at the developer's cost."]

{"sheet":"Unit Rates - Land","index":23,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,7],[2,1,2,7],[4,1,4,7]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Land Costs"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Option 1 - Generic Land Cost"]
[]
[null,"Unit Cost of Land ($/m2)","Landcst",null,2]
[]
[]
[null,"Option 2 - Land Cost (by Location)",null,null,null,null,"Option 2 - Land Cost (by Type)"]
[]
[null,"Landcst2",null,null,null,null,"Landcst2"]
[]
[null,"Location","Cost of Land (per m2)",null,null,null,"Landuse type","Cost of Land (per m2)"]
[null,"Water Reservoir  50 x 50 ea",5,null,null,null,"Rural Flooded",0.1]
[null,"Rural Grazing Flooded m2",0.1,null,null,null,"Rural unFlooded",0.7]
[null,"Rural Grazing unFlooded m2",0.7,null,null,null,"Residential Developed",215]
[null,"Residential Zoned, Developed m2",215,null,null,null,"Residential unDeveloped",72]
[null,"Residential Zoned, unDeveloped m2",72,null,null,null,"District Treatment facility",250000]
[null,"Crown Land",0,null,null,null,"Regional Treatment Facility",500000]
[null,"District Treatment Facility",1,null,null,null,"Crown Land",0]
[null,"Regional Treatment Facility",1,null,null,null,"Easement",2]
[null,"Easement",2,null,null,null,"LSC Freehold"]
[null,"LSC Freehold",0]

{"sheet":"Anticipated Gwth - Residential","index":24,"n_rows":173,"n_cols":72,"rows_kept":173,"cut":false,"hidden":false,"merged":[[9,1,12,1],[13,1,16,1],[7,9,8,9],[7,2,8,2],[7,1,8,1],[7,3,7,7],[33,1,36,1],[37,1,40,1],[41,1,44,1],[57,1,60,1],[17,1,20,1],[45,1,48,1],[49,1,52,1],[53,1,56,1],[21,1,24,1],[25,1,28,1],[29,1,32,1],[82,1,85,1],[86,1,89,1],[90,1,93,1],[66,1,69,1],[70,1,73,1],[170,1,172,1],[138,1,140,1],[142,1,144,1],[146,1,148,1],[150,1,152,1],[154,1,156,1],[1,1,1,9],[2,1,2,9],[158,1,160,1],[162,1,164,1],[166,1,168,1],[126,1,128,1],[130,1,132,1],[134,1,136,1],[114,1,117,1],[94,1,97,1],[98,1,101,1],[102,1,105,1],[106,1,109,1],[110,1,113,1],[74,1,77,1],[78,1,81,1]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Anticipated Growth - Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, dwelling data needs to be entered in the detailed table (rows 66-114))"]
[]
[null,"LGIP Table 3.1.2—Existing and projected residential dwellings (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected residential dwellings",null,null,null,null,null,"Levied Charges",null,null,null,null,null,null,"QGSO Estimated Resident  Population Nov 2015",null,null,null,null,null,"Av Growth Rate %"]
[null,null,null,2011,{"$f":"D9+5","v":2016},{"$f":"E9+5","v":2021},{"$f":"F9+5","v":2026},{"$f":"G9+5","v":2031},"Ult",null,null,null,null,null,null,null,2011,2016,2021,2026,2031,2036,"2011-2036"]
[null,"Area 1","Dwelling",4073,4412,4331,4331,4419,5242,25000,null,"Yeppoon, Cooee Bay, Taranganba, Lammermoor, Rosslyn",null,null,null,"SA2 Yeppoon",16815,20201,23333,26682,31253,35810,3.1]
[null,null,"Multi-Dwelling",1194,1314,2124,2337,2886,3195,17000]
[null,null,"Other-Dwelling",774,1027,1171,1274,1300,1443,14000]
[null,null,"Total",{"$f":"SUM(D10:D12)","v":6041},{"$f":"SUM(E10:E12)","v":6753},7626,7942,8605,9880]
[null,"Area 2","Dwelling",850,993,1000,980,992,1020,25000,null,"Meikleville Hill, Barlows Hill, Pacific Heights",null,null,null,"SA2 Emu Park",4661,6592,7731,9227,10950,11967,3.8]
[null,null,"Multi-Dwelling",90,255,581,634,767,856,17000]
[null,null,"Other-Dwelling",16,16,16,16,16,16,14000]
[null,null,"Total",{"$f":"SUM(D14:D16)","v":956},{"$f":"SUM(E14:E16)","v":1264},1597,1630,1775,1892]
[null,"Area 3","Dwelling",213,266,266,266,266,312,25000,null,"Mulambin, Causeway Lake",null,null,null,"SA2 Glenlee-Rockyview",4579,4882,5051,5404,5420,5440,0.7]
[null,null,"Multi-Dwelling",13,13,13,13,13,15,17000]
[null,null,"Other-Dwelling",39,39,39,39,39,39,14000]
[null,null,"Total",{"$f":"SUM(D18:D20)","v":265},{"$f":"SUM(E18:E20)","v":318},318,318,318,366]
[null,"Area 4","Dwelling",351,504,668,1088,1313,1481,25000,null,"Hidden Valley, Taroomball",null,null,null,"SA2 Rtn Region - East",3184,3402,3518,3699,3731,3760,0.7]
[null,null,"Multi-Dwelling",0,0,140,255,255,255,17000]
[null,null,"Other-Dwelling",27,27,27,27,27,27,14000]
[null,null,"Total",{"$f":"SUM(D22:D24)","v":378},{"$f":"SUM(E22:E24)","v":531},835,1370,1595,1763]
[null,"Area5","Dwelling",168,168,168,168,168,168,25000,null,"Farnborough",null,null,null,"SA2 Rtn Region - North",4144,4290,4428,4801,5040,5237,0.9]
[null,null,"Multi-Dwelling",1,1,1,1,1,1,17000]
[null,null,"Other-Dwelling",165,165,165,165,165,165,14000]
[null,null,"Total",{"$f":"SUM(D26:D28)","v":334},{"$f":"SUM(E26:E28)","v":334},334,334,334,334]
[null,"Area 6","Dwelling",2165,2668,2929,3255,3384,3981,25000,null,"Emu Park, Zilzie, Kinka Beach, Tanby",null,null,null,"SA2 Shoalwater Bay",11,11,11,11,11,11,0]
[null,null,"Multi-Dwelling",177,336,466,601,958,1134,17000]
[null,null,"Other-Dwelling",302,302,302,302,302,302,14000]
[null,null,"Total",{"$f":"SUM(D30:D32)","v":2644},3306,3697,4158,4644,5417,null,null,null,null,null,null,null,{"$f":"SUM(Q10:Q30)","v":33394},{"$f":"SUM(R10:R30)","v":39378},44072,49824,56405,62225]
[null,"Area 7","Dwelling",336,376,376,386,419,482,25000,null,"Barmaryee, Inverness",null,null,null,null,null,{"$f":"R33/Q33-1","v":0.17919386716176566},{"$f":"S33/R33-1","v":0.11920361623241393},0.13051370484661473,0.13208493898522811,{"$f":"V33/U33-1","v":0.10318234199095833}]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,17000]
[null,null,"Other-Dwelling",0,0,0,0,0,0,14000]
[null,null,"Total",{"$f":"SUM(D34:D36)","v":336},{"$f":"SUM(E34:E36)","v":376},{"$f":"SUM(F34:F36)","v":376},{"$f":"SUM(G34:G36)","v":386},{"$f":"SUM(H34:H36)","v":419},{"$f":"SUM(I34:I36)","v":482}]
[null,"Area 8","Dwelling",233,233,233,233,233,253,25000,null,"Keppel Sands"]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,17000,null,null,null,null,null,null,"QGSO Estimated Resident  Population May 2017",null,null,null,null,null,"Av Growth Rate %","ET"]
[null,null,"Other-Dwelling",35,35,35,35,35,35,14000,null,null,null,null,null,null,2011,2016,2021,2026,2031,2036,"2011-2036"]
[null,null,"Total",{"$f":"SUM(D38:D40)","v":268},{"$f":"SUM(E38:E40)","v":268},{"$f":"SUM(F38:F40)","v":268},{"$f":"SUM(G38:G40)","v":268},{"$f":"SUM(H38:H40)","v":268},{"$f":"SUM(I38:I40)","v":288},null,null,null,null,null,null,"SA2 Yeppoon",16815,19184,21076,23683,26484,29780,3.1,{"$f":"V41/2.7","v":11029.62962962963}]
[null,"Area 9","Dwelling",1315,1401,1401,1401,1401,2118,20750,null,"Glendale, Glenlee, Rockyview, The caves, Etna Creek"]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,20750]
[null,null,"Other-Dwelling",0,0,0,0,0,0,20750]
[null,null,"Total",{"$f":"SUM(D42:D44)","v":1315},{"$f":"SUM(E42:E44)","v":1401},{"$f":"SUM(F42:F44)","v":1401},{"$f":"SUM(G42:G44)","v":1401},{"$f":"SUM(H42:H44)","v":1401},{"$f":"SUM(I42:I44)","v":2118},null,null,null,null,null,null,"SA2 Emu Park",4661,5490,6515,7904,9648,11613,3.8,{"$f":"V45/2.7","v":4301.1111111111104}]
[null,"Area 10","Dwelling",178,178,178,178,179,306,20750,null,"Malborough, Ogmore, Nerimbera"]
[null,null,"Multi-Dwelling",1,1,1,1,1,1,20750]
[null,null,"Other-Dwelling",0,0,0,0,0,0,20750]
[null,null,"Total",{"$f":"SUM(D46:D48)","v":179},{"$f":"SUM(E46:E48)","v":179},{"$f":"SUM(F46:F48)","v":179},{"$f":"SUM(G46:G48)","v":179},{"$f":"SUM(H46:H48)","v":180},{"$f":"SUM(I46:I48)","v":307},null,null,null,null,null,null,"SA2 Glenlee-Rockyview",4579,5144,5168,5188,5210,5240,0.7,{"$f":"V49/2.7","v":1940.7407407407406}]
[null,"Area 11"]
[]
[]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,"SA2 Rtn Region - East",3184,3595,3958,4340,4745,5168,0.7,{"$f":"V53/2.7","v":1914.0740740740739}]
[null,"Outside priority infrastructure area (total)","Dwelling",1902,1948,1948,1948,1948,2007,11000]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,11000]
[null,null,"Other-Dwelling",32,32,32,32,32,32,11000]
[null,null,"Total",{"$f":"SUM(D54:D56)","v":1934},{"$f":"SUM(E54:E56)","v":1980},{"$f":"SUM(F54:F56)","v":1980},{"$f":"SUM(G54:G56)","v":1980},{"$f":"SUM(H54:H56)","v":1980},{"$f":"SUM(I54:I56)","v":2039},null,null,null,null,null,null,"SA2 Rtn Region - North",4144,4530,4699,4867,5044,5230,0.9,{"$f":"V57/2.7","v":1937.037037037037}]
[null,"Livingstone Shire Council","Dwelling",{"$f":"D10+D14+D18+D22+D26+D30+D34+D38+D42+D46+D50+D54","v":11784},{"$f":"E10+E14+E18+E22+E26+E30+E34+E38+E42+E46+E50+E54","v":13147},13498,14234,14722,{"$f":"I10+I14+I18+I22+I26+I30+I34+I38+I42+I46+I50+I54","v":17370}]
[null,null,"Multi-Dwelling",{"$f":"D11+D15+D19+D23+D27+D31+D35+D39+D43+D47+D51+D55","v":1476},1920,3326,3842,4881,{"$f":"I11+I15+I19+I23+I27+I31+I35+I39+I43+I47+I51+I55","v":5457}]
[null,null,"Other-Dwelling",{"$f":"D12+D16+D20+D24+D28+D32+D36+D40+D44+D48+D52+D56","v":1390},1643,1787,1890,1916,{"$f":"I12+I16+I20+I24+I28+I32+I36+I40+I44+I48+I52+I56","v":2059}]
[null,null,"Total",{"$f":"SUM(D58:D60)","v":14650},{"$f":"SUM(E58:E60)","v":16710},18611,19966,21519,{"$f":"SUM(I58:I60)","v":24886},null,null,null,null,null,null,"SA2 Shoalwater Bay",11,11,11,11,11,11,0,{"$f":"V61/2.7","v":4.0740740740740735}]
[null,null,null,null,{"$f":"(E61/D61)-1","v":0.14061433447098981},{"$f":"(F61/E61)-1","v":0.11376421304608009},7.2806404814357073E-2,7.7782229790644086E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q41:Q61)","v":33394},{"$f":"SUM(R41:R61)","v":37954},41427,45993,51142,57042,null,{"$f":"V64/2.7","v":21126.666666666664}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64/Q64-1","v":0.13655147631311015},{"$f":"S64/R64-1","v":9.150550666596402E-2},{"$f":"T64/S64-1","v":0.11021797378521248},{"$f":"U64/T64-1","v":0.11195181875502791},{"$f":"V64/U64-1","v":0.11536506198427898}]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2011},{"$f":"D66+1","v":2012},{"$f":"E66+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"Y66+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"AI66+1","v":2043},{"$f":"AJ66+1","v":2044},null,"Ult","2026 - 2031 Growth Rate %","Ultimate Year"]
[null,{"$f":"B10","v":"Area 1"},"Dwelling",{"$f":"D10","v":4073},{"$f":"$D67+($I67-$D67)/5*1","v":4140.8},{"$f":"$D67+($I67-$D67)/5*2","v":4208.6000000000004},{"$f":"$D67+($I67-$D67)/5*3","v":4276.3999999999996},{"$f":"$D67+($I67-$D67)/5*4","v":4344.2},{"$f":"E10","v":4412},{"$f":"$I67+($N67-$I67)/5*1","v":4395.8},{"$f":"$I67+($N67-$I67)/5*2","v":4379.6000000000004},{"$f":"$I67+($N67-$I67)/5*3","v":4363.3999999999996},{"$f":"$I67+($N67-$I67)/5*4","v":4347.2},{"$f":"F10","v":4331},{"$f":"$N67+($S67-$N67)/5*1","v":4331},{"$f":"$N67+($S67-$N67)/5*2","v":4331},{"$f":"$N67+($S67-$N67)/5*3","v":4331},{"$f":"$N67+($S67-$N67)/5*4","v":4331},{"$f":"G10","v":4331},{"$f":"$S67+($X67-$S67)/5*1","v":4348.6000000000004},{"$f":"$S67+($X67-$S67)/5*2","v":4366.2},{"$f":"$S67+($X67-$X67)/5*3","v":4331},{"$f":"$S67+($X67-$S67)/5*4","v":4401.3999999999996},{"$f":"H10","v":4419},{"$f":"$S67+($X67-$S67)/5*6","v":4436.6000000000004},{"$f":"$S67+($X67-$S67)/5*7","v":4454.2},{"$f":"$S67+($X67-$S67)/5*8","v":4471.8},{"$f":"$S67+($X67-$S67)/5*9","v":4489.3999999999996},{"$f":"$S67+($X67-$S67)/5*10","v":4507},{"$f":"$S67+($X67-$S67)/5*11","v":4524.6000000000004},{"$f":"$S67+($X67-$S67)/5*12","v":4542.2},{"$f":"$S67+($X67-$S67)/5*13","v":4559.8},{"$f":"$S67+($X67-$S67)/5*14","v":4577.3999999999996},{"$f":"$S67+($X67-$S67)/5*15","v":4595},{"$f":"$S67+($X67-$S67)/5*16","v":4612.6000000000004},{"$f":"$S67+($X67-$S67)/5*17","v":4630.2},{"$f":"$S67+($X67-$S67)/5*18","v":4647.8},null,{"$f":"I10","v":5242}]
[null,null,"Multi-Dwelling",{"$f":"D11","v":1194},{"$f":"$D68+($I68-$D68)/5*1","v":1218},{"$f":"$D68+($I68-$D68)/5*2","v":1242},{"$f":"$D68+($I68-$D68)/5*3","v":1266},{"$f":"$D68+($I68-$D68)/5*4","v":1290},{"$f":"E11","v":1314},{"$f":"$I68+($N68-$I68)/5*1","v":1476},{"$f":"$I68+($N68-$I68)/5*2","v":1638},{"$f":"$I68+($N68-$I68)/5*3","v":1800},{"$f":"$I68+($N68-$I68)/5*4","v":1962},{"$f":"F11","v":2124},{"$f":"$N68+($S68-$N68)/5*1","v":2166.6},{"$f":"$N68+($S68-$N68)/5*2","v":2209.1999999999998},{"$f":"$N68+($S68-$N68)/5*3","v":2251.8000000000002},{"$f":"$N68+($S68-$N68)/5*4","v":2294.4},{"$f":"G11","v":2337},{"$f":"$S68+($X68-$S68)/5*1","v":2446.8000000000002},{"$f":"$S68+($X68-$S68)/5*2","v":2556.6},{"$f":"$S68+($X68-$X68)/5*3","v":2337},{"$f":"$S68+($X68-$S68)/5*4","v":2776.2},{"$f":"H11","v":2886},{"$f":"$S68+($X68-$S68)/5*6","v":2995.8},{"$f":"$S68+($X68-$S68)/5*7","v":3105.6},3195,3195,3195,3195,3195,3195,3195,3195,3195,3195,3195,null,{"$f":"I11","v":3195}]
[null,null,"Other-Dwelling",774,824.6,875.2,925.8,976.4,1027,1055.8,1084.5999999999999,1113.4000000000001,1142.2,1171,1191.5999999999999,1212.2,1232.8,1253.4000000000001,1274,1279.2,1284.4000000000001,1274,1294.8,1300,1305.2,1310.4000000000001,{"$f":"$S69+($X69-$S69)/5*8","v":1315.6},{"$f":"$S69+($X69-$S69)/5*9","v":1320.8},{"$f":"$S69+($X69-$S69)/5*10","v":1326},{"$f":"$S69+($X69-$S69)/5*11","v":1331.2},{"$f":"$S69+($X69-$S69)/5*12","v":1336.4},{"$f":"$S69+($X69-$S69)/5*13","v":1341.6},{"$f":"$S69+($X69-$S69)/5*14","v":1346.8},{"$f":"$S69+($X69-$S69)/5*15","v":1352},{"$f":"$S69+($X69-$S69)/5*16","v":1357.2},{"$f":"$S69+($X69-$S69)/5*17","v":1362.4},{"$f":"$S69+($X69-$S69)/5*18","v":1367.6},null,1443]
[null,null,"Total",6041,6183.4,6325.8,6468.2,6610.6,6753,6927.6,7102.2,7276.8,7451.4,7626,7689.2,7752.4,7815.6,7878.8,7942,8074.6,8207.2000000000007,7942,8472.4,8605,8737.6,8870.2000000000007,9002.7999999999993,9135.4,9268,9400.6,9533.2000000000007,9665.7999999999993,9798.4,9880,9880,9880,9880,null,9880]
[null,{"$f":"B14","v":"Area 2"},"Dwelling",850,878.6,907.2,935.8,964.4,993,994.4,995.8,997.2,998.6,1000,996,992,988,984,980,982.4,984.8,980,989.6,992,994.4,996.8,999.2,1001.6,1004,1006.4,1008.8,1011.2,1013.6,1016,1018.4,1020,1020,null,1020]
[null,null,"Multi-Dwelling",90,123,156,189,222,255,320.2,385.4,450.6,515.79999999999995,581,591.6,602.20000000000005,612.79999999999995,623.4,634,660.6,687.2,634,740.4,767,793.6,820.2,846.8,856,856,856,856,856,856,856,856,856,856,null,856]
[null,null,"Other-Dwelling",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,16]
[null,null,"Total",956,1017.6,1079.2,1140.8,1202.4000000000001,1264,1330.6,1397.2,1463.8,1530.4,1597,1603.6,1610.2,1616.8,1623.4,1630,1659,1688,1630,1746,1775,1804,1833,1862,1891,1892,1892,1892,1892,1892,1892,1892,1892,1892,null,1892]
[null,{"$f":"B18","v":"Area 3"},"Dwelling",213,223.6,234.2,244.8,255.4,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,266,null,312]
[null,null,"Multi-Dwelling",13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,null,15]
[null,null,"Other-Dwelling",39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,null,39]
[null,null,"Total",265,275.60000000000002,286.2,296.8,307.39999999999998,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,318,null,366]
[null,{"$f":"B22","v":"Area 4"},"Dwelling",351,381.6,412.2,442.8,473.4,504,536.79999999999995,569.6,602.4,635.20000000000005,668,752,836,920,1004,1088,1133,1178,1088,1268,1313,1358,1403,1448,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,null,1481]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,28,56,84,112,140,163,186,209,232,255,255,255,255,255,255,255,255,255,255,255,255,255,255,255,255,255,255,255,null,255]
[null,null,"Other-Dwelling",27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,null,27]
[null,null,"Total",378,408.6,439.2,469.8,500.4,531,591.79999999999995,652.6,713.4,774.2,835,942,1049,1156,1263,1370,1415,1460,1370,1550,1595,1640,1685,1730,1763,1763,1763,1763,1763,1763,1763,1763,1763,1763,null,1763]
[null,{"$f":"B26","v":"Area5"},"Dwelling",168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,168,null,168]
[null,null,"Multi-Dwelling",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1]
[null,null,"Other-Dwelling",165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,null,165]
[null,null,"Total",334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,334,null,334]
[null,{"$f":"B30","v":"Area 6"},"Dwelling",2165,2265.6,2366.1999999999998,2466.8000000000002,2567.4,2668,2720.2,2772.4,2824.6,2876.8,2929,2994.2,3059.4,3124.6,3189.8,3255,3280.8,3306.6,3255,3358.2,3384,3409.8,3435.6,3461.4,3487.2,3513,3538.8,3564.6,3590.4,3616.2,3642,3667.8,3693.6,3719.4,null,3981]
[null,null,"Multi-Dwelling",177,208.8,240.6,272.39999999999998,304.2,336,362,388,414,440,466,493,520,547,574,601,672.4,743.8,601,886.6,958,1029.4000000000001,1100.8000000000002,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,null,1134]
[null,null,"Other-Dwelling",302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,302,null,302]
[null,null,"Total",2644,2776.4,2908.8,3041.2,3173.6,3306,3384.2,3462.4,3540.6,3618.8,3697,3789.2,3881.4,3973.6,4065.8,4158,4255.2,4352.3999999999996,4158,4546.8,4644,4741.2,4838.3999999999996,4935.6000000000004,5032.8,5130,5227.2,5324.4,5417,5417,5417,5417,5417,5417,null,5417]
[null,{"$f":"B34","v":"Area 7"},"Dwelling",336,344,352,360,368,376,376,376,376,376,376,378,380,382,384,386,392.6,399.2,386,412.4,419,425.6,432.2,438.8,445.4,452,458.6,465.2,471.8,478.4,482,482,482,482,null,482]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Other-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",336,344,352,360,368,376,376,376,376,376,376,378,380,382,384,386,392.6,399.2,386,412.4,419,425.6,432.2,438.8,445.4,452,458.6,465.2,471.8,478.4,482,482,482,482,null,482]
[null,{"$f":"B38","v":"Area 8"},"Dwelling",233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,233,null,253]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Other-Dwelling",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,null,35]
[null,null,"Total",268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,null,288]
[null,{"$f":"B42","v":"Area 9"},"Dwelling",1315,1332.2,1349.4,1366.6,1383.8,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,null,2118]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Other-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",1315,1332.2,1349.4,1366.6,1383.8,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,1401,null,2118]
[null,{"$f":"B46","v":"Area 10"},"Dwelling",178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178.2,178.4,178,178.8,179,179.2,179.4,179.6,179.8,180,180.2,180.4,180.6,180.8,181,181.2,181.4,181.6,null,306]
[null,null,"Multi-Dwelling",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1]
[null,null,"Other-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",179,179,179,179,179,179,179,179,179,179,179,179,179,179,179,179,179.2,179.4,179,179.8,180,180.2,180.4,180.6,180.8,181,181.2,181.4,181.6,181.8,182,182.2,182.4,182.6,null,307]
[null,{"$f":"B50","v":"Area 11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,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,null,null,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,null,null,0]
[null,{"$f":"B54","v":"Outside priority infrastructure area (total)"},"Dwelling",{"$f":"D54","v":1902},{"$f":"$D111+($I111-$D111)/5*1","v":1911.2},{"$f":"$D111+($I111-$D111)/5*2","v":1920.4},{"$f":"$D111+($I111-$D111)/5*3","v":1929.6},{"$f":"$D111+($I111-$D111)/5*4","v":1938.8},{"$f":"E54","v":1948},{"$f":"$I111+($N111-$I111)/5*1","v":1948},{"$f":"$I111+($N111-$I111)/5*2","v":1948},{"$f":"$I111+($N111-$I111)/5*3","v":1948},{"$f":"$I111+($N111-$I111)/5*4","v":1948},{"$f":"F54","v":1948},{"$f":"$N111+($S111-$N111)/5*1","v":1948},{"$f":"$N111+($S111-$N111)/5*2","v":1948},{"$f":"$N111+($S111-$N111)/5*3","v":1948},{"$f":"$N111+($S111-$N111)/5*4","v":1948},{"$f":"G54","v":1948},{"$f":"$S111+($X111-$S111)/5*1","v":1948},{"$f":"$S111+($X111-$S111)/5*2","v":1948},{"$f":"$S111+($X111-$X111)/5*3","v":1948},{"$f":"$S111+($X111-$S111)/5*4","v":1948},{"$f":"H54","v":1948},{"$f":"$S111+($X111-$S111)/5*6","v":1948},{"$f":"$S111+($X111-$S111)/5*7","v":1948},{"$f":"$S111+($X111-$S111)/5*8","v":1948},{"$f":"$S111+($X111-$S111)/5*9","v":1948},{"$f":"$S111+($X111-$S111)/5*10","v":1948},{"$f":"$S111+($X111-$S111)/5*11","v":1948},{"$f":"$S111+($X111-$S111)/5*12","v":1948},{"$f":"$S111+($X111-$S111)/5*13","v":1948},{"$f":"$S111+($X111-$S111)/5*14","v":1948},{"$f":"$S111+($X111-$S111)/5*15","v":1948},{"$f":"$S111+($X111-$S111)/5*16","v":1948},{"$f":"$S111+($X111-$S111)/5*17","v":1948},{"$f":"$S111+($X111-$S111)/5*18","v":1948},null,2007]
[null,null,"Multi-Dwelling",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Other-Dwelling",32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,null,32]
[null,null,"Total",1934,1943.2,1952.4,1961.6,1970.8,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,null,2039]
[null,{"$f":"B58","v":"Livingstone Shire Council"},"Dwelling",{"$f":"D67+D71+D75+D79+D83+D87+D91+D95+D99+D103+D107+D111","v":11784},{"$f":"E67+E71+E75+E79+E83+E87+E91+E95+E99+E103+E107+E111","v":12056.600000000002},12329.199999999999,12601.800000000001,12874.399999999998,13147,13217.2,13287.400000000001,13357.599999999999,13427.8,13498,13645.2,13792.4,13939.6,14086.8,14234,14331.6,14429.2,14234,14624.4,14722,14819.6,14917.2,15014.8,15100.4,15153,15205.6,15258.2,15310.8,15363.4,15413,15459,15504.199999999999,15547.800000000001,null,17370]
[null,null,"Multi-Dwelling",{"$f":"D68+D72+D76+D80+D84+D88+D92+D96+D100+D104+D108+D112","v":1476},1564.8,1653.6,1742.4,1831.2,1920,2201.1999999999998,2482.4,2763.6,3044.8,3326,3429.2,3532.3999999999996,3635.6000000000004,3738.8,3842,4049.8,4257.6000000000004,3842,4673.2,4881,5088.8,5296.6,5445.8,5455,5455,5455,5455,5455,5455,5455,5455,5455,5455,null,5457]
[null,null,"Other-Dwelling",1390,1440.6,1491.2,1541.8,1592.4,1643,1671.8,1700.6,1729.4,1758.2,1787,1807.6,1828.2,1848.8,1869.4,1890,1895.2,1900.4,1890,1910.8,1916,1921.2,1926.4,1931.6,1936.8,1942,1947.2,1952.4,1957.6,1962.8,1968,1973.2,1978.4,1983.6,null,2059]
[null,null,"Total",{"$f":"SUM(D115:D117)","v":14650},{"$f":"SUM(E115:E117)","v":15062.000000000002},15474,15886,16297.999999999998,16710,17090.2,17470.400000000001,17850.599999999999,18230.8,18611,18882,19153,19424,19695,19966,20276.600000000002,20587.200000000004,19966,21208.399999999998,21519,21829.600000000002,22140.200000000004,22392.199999999997,22492.2,22550,22607.8,22665.600000000002,22723.399999999998,22781.200000000001,22836,22887.200000000001,22937.599999999999,22986.400000000001,null,24886]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Charges Revenue - Residential"]
[]
[null,"Projection area","LGIP development type",{"$f":"D66","v":2011},{"$f":"D125+1","v":2012},{"$f":"E125+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"Y125+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"AI125+1","v":2043},{"$f":"AJ125+1","v":2044},null,null,{"$f":"D125","v":2011},{"$f":"AN125+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BH125+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"BQ125+1","v":2041},{"$f":"BR125+1","v":2042},2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO127:AO173)","v":0},{"$f":"SUM(AP127:AP173)","v":8831100.0000000037},{"$f":"SUM(AQ127:AQ173)","v":8831099.9999999832},{"$f":"SUM(AR127:AR173)","v":8831100.0000000037},{"$f":"SUM(AS127:AS173)","v":8831100.0000000037},{"$f":"SUM(AT127:AT173)","v":6938599.9999999981},{"$f":"SUM(AU127:AU173)","v":6938600.0000000121},{"$f":"SUM(AV127:AV173)","v":6938599.9999999814},{"$f":"SUM(AW127:AW173)","v":6938600.0000000112},{"$f":"SUM(AX127:AX173)","v":6938599.9999999991},{"$f":"SUM(AY127:AY173)","v":5722799.9999999925},{"$f":"SUM(AZ127:AZ173)","v":5722800.0000000075},{"$f":"SUM(BA127:BA173)","v":5722799.9999999981},{"$f":"SUM(BB127:BB173)","v":5722800.0000000075},{"$f":"SUM(BC127:BC173)","v":5722799.9999999925},{"$f":"SUM(BD127:BD173)","v":6044550.0000000177},{"$f":"SUM(BE127:BE173)","v":6044549.9999999749},{"$f":"SUM(BF127:BF173)","v":-12089099.999999993},{"$f":"SUM(BG127:BG173)","v":24178199.999999985},{"$f":"SUM(BH127:BH173)","v":6044550.0000000177},{"$f":"SUM(BI127:BI173)","v":9161520.9990082104},{"$f":"SUM(BJ127:BJ173)","v":9344751.4189883061},{"$f":"SUM(BK127:BK173)","v":7960739.4003806561},{"$f":"SUM(BL127:BL173)","v":3809342.3597946172},{"$f":"SUM(BM127:BM173)","v":2275438.4840228795},{"$f":"SUM(BN127:BN173)","v":2320947.2537033381},{"$f":"SUM(BO127:BO173)","v":2367366.1987773445},{"$f":"SUM(BP127:BP173)","v":2414713.5227529518},{"$f":"SUM(BQ127:BQ173)","v":2463007.7932079495},{"$f":"SUM(BR127:BR173)","v":2376415.8302644202},{"$f":"SUM(BS127:BS173)","v":2257661.153449019},{"$f":"SUM(BT127:BT173)","v":2265123.564675916}]
[null,{"$f":"B67","v":"Area 1"},{"$f":"C67","v":"Dwelling"},{"$f":"D67","v":4073},{"$f":"IF(E67=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$125-YEAR)),E67-D67)","v":67.800000000000182},67.800000000000182,67.799999999999272,67.800000000000182,67.800000000000182,{"$f":"IF(J67=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$125-YEAR)),J67-I67)","v":-16.199999999999818},-16.199999999999818,-16.200000000000728,-16.199999999999818,-16.199999999999818,{"$f":"IF(O67=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$125-YEAR)),O67-N67)","v":0},0,0,0,0,{"$f":"IF(T67=\"\",(($H10-$G10)/5)*((1+ICSInf)^(T$125-YEAR)),T67-S67)","v":17.600000000000364},17.599999999999454,-35.199999999999818,70.399999999999636,17.600000000000364,{"$f":"(Y67-X67)*((1+ICSInf)^(Y$125-YEAR))","v":26.675727652603964},27.20924220565464,27.753427049769162,28.308495590763084,28.874665502579838,29.452158812631438,30.041201988882509,30.642026028661746,31.254866549233363,31.87996388021968,32.517563157824064,33.167914420978839,33.831272709400167,null,null,null,null,{"$f":"F127*$J10","v":1695000.0000000047},1694999.9999999818,1695000.0000000047,1695000.0000000047,-404999.99999999546,-404999.99999999546,-405000.00000001816,-404999.99999999546,-404999.99999999546,0,0,0,0,0,440000.00000000908,439999.99999998638,-879999.99999999546,1759999.9999999909,440000.00000000908,666893.19131509913,680231.05514136597,693835.67624422908,707712.38976907707,721866.6375644959,736303.97031578596,751030.04972206277,766050.65071654366,781371.66373083403,796999.09700549196,812939.07894560159,829197.86052447092]
[null,null,{"$f":"C68","v":"Multi-Dwelling"},{"$f":"D68","v":1194},{"$f":"IF(E68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(E$125-YEAR)),E68-D68)","v":24},{"$f":"IF(F68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(F$125-YEAR)),F68-E68)","v":24},{"$f":"IF(G68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(G$125-YEAR)),G68-F68)","v":24},{"$f":"IF(H68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(H$125-YEAR)),H68-G68)","v":24},{"$f":"IF(I68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(I$125-YEAR)),I68-H68)","v":24},{"$f":"IF(J68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(J$125-YEAR)),J68-I68)","v":162},{"$f":"IF(K68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(K$125-YEAR)),K68-J68)","v":162},{"$f":"IF(L68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(L$125-YEAR)),L68-K68)","v":162},{"$f":"IF(M68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(M$125-YEAR)),M68-L68)","v":162},{"$f":"IF(N68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(N$125-YEAR)),N68-M68)","v":162},{"$f":"IF(O68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(O$125-YEAR)),O68-N68)","v":42.599999999999909},{"$f":"IF(P68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(P$125-YEAR)),P68-O68)","v":42.599999999999909},{"$f":"IF(Q68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(Q$125-YEAR)),Q68-P68)","v":42.600000000000364},{"$f":"IF(R68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(R$125-YEAR)),R68-Q68)","v":42.599999999999909},{"$f":"IF(S68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(S$125-YEAR)),S68-R68)","v":42.599999999999909},{"$f":"IF(T68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(T$125-YEAR)),T68-S68)","v":109.80000000000018},{"$f":"IF(U68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(U$125-YEAR)),U68-T68)","v":109.79999999999973},{"$f":"IF(V68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(V$125-YEAR)),V68-U68)","v":-219.59999999999991},{"$f":"IF(W68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(W$125-YEAR)),W68-V68)","v":439.19999999999982},{"$f":"IF(X68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(X$125-YEAR)),X68-W68)","v":109.80000000000018},{"$f":"(Y68-X68)*((1+ICSInf)^(Y$125-YEAR))","v":166.42016455999203},{"$f":"(Z68-Y68)*((1+ICSInf)^(Z$125-YEAR))","v":169.74856785119118},{"$f":"(AA68-Z68)*((1+ICSInf)^(AA$125-YEAR))","v":140.97479421871103},{"$f":"(AB68-AA68)*((1+ICSInf)^(AB$125-YEAR))","v":0},{"$f":"(AC68-AB68)*((1+ICSInf)^(AC$125-YEAR))","v":0},{"$f":"(AD68-AC68)*((1+ICSInf)^(AD$125-YEAR))","v":0},{"$f":"(AE68-AD68)*((1+ICSInf)^(AE$125-YEAR))","v":0},{"$f":"(AF68-AE68)*((1+ICSInf)^(AF$125-YEAR))","v":0},{"$f":"(AG68-AF68)*((1+ICSInf)^(AG$125-YEAR))","v":0},{"$f":"(AH68-AG68)*((1+ICSInf)^(AH$125-YEAR))","v":0},{"$f":"(AI68-AH68)*((1+ICSInf)^(AI$125-YEAR))","v":0},{"$f":"(AJ68-AI68)*((1+ICSInf)^(AJ$125-YEAR))","v":0},{"$f":"(AK68-AJ68)*((1+ICSInf)^(AK$125-YEAR))","v":0},null,null,null,null,408000,408000,408000,408000,2754000,2754000,2754000,2754000,2754000,724199.99999999849,724199.99999999849,724200.00000000617,724199.99999999849,724199.99999999849,1866600.000000003,1866599.9999999953,-3733199.9999999986,7466399.9999999972,1866600.000000003,2829142.7975198645,2885725.6534702503,2396571.5017180876,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C69","v":"Other-Dwelling"},774,50.600000000000023,50.600000000000023,50.599999999999909,50.600000000000023,50.600000000000023,28.799999999999955,28.799999999999955,28.800000000000182,28.799999999999955,28.799999999999955,20.599999999999909,20.600000000000136,20.599999999999909,20.600000000000136,20.599999999999909,5.2000000000000455,5.2000000000000455,-10.400000000000091,20.799999999999955,5.2000000000000455,7.8814649882692596,8.0390942880346454,8.1998761737949781,8.3638736972712433,8.5311511712166688,8.7017741946410023,8.8758096785338214,9.0533258721041037,9.2343923895465885,9.4190802373375195,9.6074618420842679,9.7996110789259561,9.9956033005040386,null,null,null,null,708400.00000000035,708399.99999999872,708400.00000000035,708400.00000000035,403199.99999999936,403199.99999999936,403200.00000000256,403199.99999999936,403199.99999999936,288399.99999999872,288400.00000000192,288399.99999999872,288400.00000000192,288399.99999999872,72800.00000000064,72800.00000000064,-145600.00000000128,291199.99999999936,72800.00000000064,110340.50983576964,112547.32003248503,114798.2664331297,117094.2317617974,119436.11639703336,121824.83872497403,124261.3354994735,126746.56220945745,129281.49345365223,131867.12332272527,134504.46578917975,137194.55510496339]
[]
[null,{"$f":"B71","v":"Area 2"},{"$f":"C71","v":"Dwelling"},850,28.600000000000023,28.600000000000023,28.599999999999909,28.600000000000023,28.600000000000023,1.3999999999999773,1.3999999999999773,1.4000000000000909,1.3999999999999773,1.3999999999999773,-4,-4,-4,-4,-4,2.3999999999999773,2.3999999999999773,-4.7999999999999545,9.6000000000000227,2.3999999999999773,3.6375992253549763,3.7103512098620763,3.7845582340594963,3.8602493987405033,3.9374543867153138,4.01620347444962,4.0965275439386124,4.1784580948175831,4.2620272567137318,4.3472678018480071,4.4342131578849662,3.0152649473618491,0,null,null,null,null,{"$f":"F131*$J14","v":715000.00000000058},714999.99999999767,715000.00000000058,715000.00000000058,34999.999999999432,34999.999999999432,35000.00000000227,34999.999999999432,34999.999999999432,-100000,{"$f":"P131*$J14","v":-100000},-100000,-100000,-100000,59999.999999999432,59999.999999999432,-119999.99999999886,240000.00000000058,59999.999999999432,90939.980633874409,{"$f":"Z131*$J14","v":92758.780246551905},94613.955851487408,96506.234968512581,98436.359667882847,100405.0868612405,102413.18859846531,104461.45237043958,106550.6814178433,108681.69504620018,110855.32894712416,{"$f":"AJ131*$J14","v":75381.623684046222}]
[null,null,{"$f":"C72","v":"Multi-Dwelling"},90,33,33,33,33,33,65.199999999999989,65.199999999999989,65.200000000000045,65.199999999999932,65.200000000000045,10.600000000000023,10.600000000000023,10.599999999999909,10.600000000000023,10.600000000000023,26.600000000000023,26.600000000000023,-53.200000000000045,106.39999999999998,26.600000000000023,40.316724747684738,41.123059242638433,41.945520427491019,14.797622695172144,0,0,0,0,0,0,0,0,0,null,null,null,null,561000,561000,561000,561000,1108399.9999999998,1108399.9999999998,1108400.0000000007,1108399.9999999988,1108400.0000000007,180200.00000000038,180200.00000000038,180199.99999999846,180200.00000000038,180200.00000000038,452200.00000000041,452200.00000000041,-904400.00000000081,1808799.9999999995,452200.00000000041,685384.32071064052,699092.00712485332,713073.84726734727,251559.58581792645,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C73","v":"Other-Dwelling"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B75","v":"Area 3"},{"$f":"C75","v":"Dwelling"},213,10.599999999999994,10.599999999999994,10.600000000000023,10.599999999999994,10.599999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F135*$J18","v":264999.99999999988},265000.00000000058,264999.99999999988,264999.99999999988,0,0,0,0,0,0,{"$f":"P135*$J18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z135*$J18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ135*$J18","v":0}]
[null,null,{"$f":"C76","v":"Multi-Dwelling"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C77","v":"Other-Dwelling"},39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B79","v":"Area 4"},{"$f":"C79","v":"Dwelling"},351,30.600000000000023,30.599999999999966,30.600000000000023,30.599999999999966,30.600000000000023,32.799999999999955,32.800000000000068,32.799999999999955,32.800000000000068,32.799999999999955,84,84,84,84,84,45,45,-90,180,45,68.20498547540646,69.569085184914584,70.960466888612871,53.078429232682424,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F139*$J22","v":764999.99999999919},765000.00000000058,764999.99999999919,765000.00000000058,819999.99999999884,820000.00000000175,819999.99999999884,820000.00000000175,819999.99999999884,2100000,{"$f":"P139*$J22","v":2100000},2100000,2100000,2100000,1125000,1125000,-2250000,4500000,1125000,1705124.6368851615,{"$f":"Z139*$J22","v":1739227.1296228645},1774011.6722153218,1326960.7308170607,0,0,0,0,0,0,0,{"$f":"AJ139*$J22","v":0}]
[null,null,{"$f":"C80","v":"Multi-Dwelling"},0,0,0,0,0,0,28,28,28,28,28,23,23,23,23,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,476000,476000,476000,476000,476000,391000,391000,391000,391000,391000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C81","v":"Other-Dwelling"},27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B83","v":"Area5"},{"$f":"C83","v":"Dwelling"},168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F143*$J26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P143*$J26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z143*$J26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ143*$J26","v":0}]
[null,null,{"$f":"C84","v":"Multi-Dwelling"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C85","v":"Other-Dwelling"},165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B87","v":"Area 6"},{"$f":"C87","v":"Dwelling"},2165,100.59999999999991,100.59999999999991,100.60000000000036,100.59999999999991,100.59999999999991,52.199999999999818,52.200000000000273,52.199999999999818,52.200000000000273,52.199999999999818,65.199999999999818,65.200000000000273,65.199999999999818,65.200000000000273,65.199999999999818,25.800000000000182,25.799999999999727,-51.599999999999909,103.19999999999982,25.800000000000182,39.104191672566643,39.886275506017277,40.684001016138332,41.497681036460364,42.327634657190323,43.17418735033413,44.037671097340031,44.918424519287633,45.816793009672573,46.733128869866846,47.667791447264172,48.62114727620861,49.593570221733664,null,null,null,null,{"$f":"F147*$J30","v":2514999.9999999977},2515000.0000000093,2514999.9999999977,2514999.9999999977,1304999.9999999953,1305000.0000000068,1304999.9999999953,1305000.0000000068,1304999.9999999953,1629999.9999999953,{"$f":"P147*$J30","v":1630000.0000000068},1629999.9999999953,1630000.0000000068,1629999.9999999953,645000.00000000454,644999.99999999313,-1289999.9999999977,2579999.9999999953,645000.00000000454,977604.79181416612,{"$f":"Z147*$J30","v":997156.88765043195},1017100.0254034583,1037442.0259115091,1058190.866429758,1079354.6837583533,1100941.7774335009,1122960.6129821909,1145419.8252418144,1168328.2217466712,1191694.7861816043,{"$f":"AJ147*$J30","v":1215528.6819052154}]
[null,null,{"$f":"C88","v":"Multi-Dwelling"},177,31.800000000000011,31.799999999999983,31.799999999999983,31.800000000000011,31.800000000000011,26,26,26,26,26,27,27,27,27,27,71.399999999999977,71.399999999999977,-142.79999999999995,285.60000000000002,71.399999999999977,108.21857695431171,110.38294849339795,52.353055571154094,0,0,0,0,0,0,0,0,0,0,null,null,null,null,540599.99999999977,540599.99999999977,540600.00000000023,540600.00000000023,442000,442000,442000,442000,442000,459000,459000,459000,459000,459000,1213799.9999999995,1213799.9999999995,-2427599.9999999991,4855200,1213799.9999999995,1839715.8082232992,1876510.1243877651,890001.94470961962,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C89","v":"Other-Dwelling"},302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B91","v":"Area 7"},{"$f":"C91","v":"Dwelling"},336,8,8,8,8,8,0,0,0,0,0,2,2,2,2,2,6.6000000000000227,6.5999999999999659,-13.199999999999989,26.399999999999977,6.6000000000000227,10.003397869726314,10.203465827120754,10.407535143663257,10.615685846536431,10.827999563467252,11.044559554736599,11.265450745831231,11.490759760747958,11.720574955962814,6.5209017027721137,0,0,0,null,null,null,null,{"$f":"F151*$J34","v":200000},200000,200000,200000,0,0,0,0,0,50000,{"$f":"P151*$J34","v":50000},50000,50000,50000,165000.00000000058,164999.99999999916,-329999.99999999971,659999.99999999942,165000.00000000058,250084.94674315784,{"$f":"Z151*$J34","v":255086.64567801883},260188.37859158142,265392.1461634108,270699.98908668128,276113.98886841501,281636.2686457808,287268.99401869893,293014.37389907037,163022.54256930284,0,{"$f":"AJ151*$J34","v":0}]
[null,null,{"$f":"C92","v":"Multi-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C93","v":"Other-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B95","v":"Area 8"},{"$f":"C95","v":"Dwelling"},233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F155*$J38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P155*$J38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z155*$J38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ155*$J38","v":0}]
[null,null,{"$f":"C96","v":"Multi-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C97","v":"Other-Dwelling"},35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B99","v":"Area 9"},{"$f":"C99","v":"Dwelling"},1315,17.200000000000045,17.200000000000045,17.199999999999818,17.200000000000045,17.200000000000045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F159*$J42","v":356900.00000000093},356899.99999999622,356900.00000000093,356900.00000000093,0,0,0,0,0,0,{"$f":"P159*$J42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z159*$J42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ159*$J42","v":0}]
[null,null,{"$f":"C100","v":"Multi-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C101","v":"Other-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B103","v":"Area 10"},{"$f":"C103","v":"Dwelling"},178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19999999999998863,0.20000000000001705,-0.40000000000000568,0.80000000000001137,0.19999999999998863,0.30313326877956703,0.3091959341552023,0.31537985283826148,0.32168744989507242,0.32812119889292723,0.33468362287078585,0.34137729532825001,0.34820484123476558,0.35516893805951133,0.36227231682065009,0.36951776315706303,0.3769081184202579,0.38444628078860849,null,null,null,null,{"$f":"F163*$J46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P163*$J46","v":0},0,0,0,4149.9999999997644,4150.0000000003538,-8300.0000000001182,16600.000000000236,4149.9999999997644,6290.0153271760155,{"$f":"Z163*$J46","v":6415.8156337204473},6544.1319463939253,6675.0145853227523,6808.5148770282403,6944.6851745688064,7083.5788780611874,7225.2504556213862,7369.7554647348597,7517.1505740284892,7667.493585509058,{"$f":"AJ163*$J46","v":7820.8434572203514}]
[null,null,{"$f":"C104","v":"Multi-Dwelling"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C105","v":"Other-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B107","v":"Area 11"},{"$f":"C107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F167*$J50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P167*$J50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z167*$J50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ167*$J50","v":0}]
[null,null,{"$f":"C108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B111","v":"Outside priority infrastructure area (total)"},{"$f":"C111","v":"Dwelling"},1902,9.2000000000000455,9.2000000000000455,9.1999999999998181,9.2000000000000455,9.2000000000000455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"F171*$J54","v":101200.00000000049},101199.99999999799,101200.00000000049,101200.00000000049,0,0,0,0,0,0,{"$f":"P171*$J54","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z171*$J54","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ171*$J54","v":0}]
[null,null,{"$f":"C112","v":"Multi-Dwelling"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other-Dwelling",32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Anticipated Gwth - Non Res","index":25,"n_rows":250,"n_cols":73,"rows_kept":250,"cut":false,"hidden":false,"merged":[[7,1,8,1],[7,2,8,2],[7,3,7,7],[7,9,8,9],[27,1,32,1],[33,1,38,1],[39,1,44,1],[9,1,14,1],[15,1,20,1],[21,1,26,1],[63,1,68,1],[69,1,74,1],[75,1,80,1],[45,1,50,1],[51,1,56,1],[57,1,62,1],[81,1,86,1],[92,1,97,1],[98,1,103,1],[104,1,109,1],[110,1,115,1],[190,1,195,1],[116,1,121,1],[122,1,127,1],[128,1,133,1],[134,1,139,1],[140,1,145,1],[146,1,151,1],[232,1,237,1],[238,1,243,1],[244,1,249,1],[1,1,1,9],[2,1,2,9],[196,1,201,1],[202,1,207,1],[208,1,213,1],[214,1,219,1],[220,1,225,1],[226,1,231,1],[152,1,157,1],[158,1,163,1],[164,1,169,1],[178,1,183,1],[184,1,189,1]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Anticipated Growth - Non Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, Non residential floor space needs to be entered in the detailed table (rows 93-164))"]
[]
[null,"LGIP Table 3.1.5—Existing and projected non-residential floor space (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected non - residential floor space",null,null,null,null,null,"Levied Charges"]
[null,null,null,2011,{"$f":"D9+5","v":2016},{"$f":"E9+5","v":2021},{"$f":"F9+5","v":2026},{"$f":"G9+5","v":2031},"Ult"]
[null,"Area 1","Commercial GFA",11630,12287,14975,23543,37586,68261,70,null,"Yeppoon, Cooee Bay, Taranganba, Lammermoor, Rosslyn"]
[null,null,"Retail GFA",70336,69917,81272,97710,129570,198419,70]
[null,null,"Industry GFA",43295,43295,43295,43295,43295,43295,50]
[]
[]
[null,null,"Total",{"$f":"SUM(D10:D14)","v":125261},{"$f":"SUM(E10:E14)","v":125499},139542,164548,210451,309975]
[null,"Area 2","Commercial GFA",0,0,0,0,0,0,70,null,"Meikleville Hill, Barlows Hill, Pacific Heights"]
[null,null,"Retail GFA",443,443,443,443,443,443,70]
[null,null,"Industry GFA",0,0,0,0,0,0,50]
[]
[]
[null,null,"Total",{"$f":"SUM(D16:D20)","v":443},{"$f":"SUM(E16:E20)","v":443},{"$f":"SUM(F16:F20)","v":443},{"$f":"SUM(G16:G20)","v":443},{"$f":"SUM(H16:H20)","v":443},{"$f":"SUM(I16:I20)","v":443}]
[null,"Area 3","Commercial GFA",0,0,0,0,0,0,70,null,"Mulambin, Causeway Lake"]
[null,null,"Retail GFA",155,155,155,155,155,155,70]
[null,null,"Industry GFA",0,0,0,0,0,0,50]
[]
[]
[null,null,"Total",{"$f":"SUM(D22:D26)","v":155},{"$f":"SUM(E22:E26)","v":155},{"$f":"SUM(F22:F26)","v":155},{"$f":"SUM(G22:G26)","v":155},{"$f":"SUM(H22:H26)","v":155},{"$f":"SUM(I22:I26)","v":155}]
[null,"Area 4","Commercial GFA",1223,1223,1223,1223,1223,3346,70,null,"Hidden Valley, Taroomball"]
[null,null,"Retail GFA",8511,8511,8511,8511,8511,13385,70]
[null,null,"Industry GFA",16568,24099,24099,24099,24099,24099,50]
[]
[]
[null,null,"Total",{"$f":"SUM(D28:D32)","v":26302},{"$f":"SUM(E28:E32)","v":33833},{"$f":"SUM(F28:F32)","v":33833},{"$f":"SUM(G28:G32)","v":33833},{"$f":"SUM(H28:H32)","v":33833},{"$f":"SUM(I28:I32)","v":40830}]
[null,"Area 5","Commercial GFA",0,0,0,0,0,0,70,null,"Farnborough"]
[null,null,"Retail GFA",9477,9477,9477,9477,9477,9477,70]
[null,null,"Industry GFA",0,0,0,0,0,0,50]
[]
[]
[null,null,"Total",{"$f":"SUM(D34:D38)","v":9477},{"$f":"SUM(E34:E38)","v":9477},{"$f":"SUM(F34:F38)","v":9477},{"$f":"SUM(G34:G38)","v":9477},{"$f":"SUM(H34:H38)","v":9477},{"$f":"SUM(I34:I38)","v":9477}]
[null,"Area 6","Commercial GFA",3913,3913,4950,6405,8406,12998,70,null,"Emu Park, Zilzie, Kinka Beach, Tanby"]
[null,null,"Retail GFA",8960,8960,10427,15795,23740,37212,70]
[null,null,"Industry GFA",3148,140486,140486,140486,140486,140486,50]
[]
[]
[null,null,"Total",{"$f":"SUM(D40:D44)","v":16021},{"$f":"SUM(E40:E44)","v":153359},{"$f":"SUM(F40:F44)","v":155863},{"$f":"SUM(G40:G44)","v":162686},{"$f":"SUM(H40:H44)","v":172632},{"$f":"SUM(I40:I44)","v":190696}]
[null,"Area 7","Commercial GFA",0,0,0,0,0,0,50,null,"Barmaryee, Inverness"]
[null,null,"Retail GFA",12,12,12,12,12,12,50]
[null,null,"Industry GFA",20217,23993,65993,76493,76493,76493,30]
[]
[]
[null,null,"Total",{"$f":"SUM(D46:D50)","v":20229},24005,66005,76505,76505,76505]
[null,"Area 8","Commercial GFA",0,0,0,0,0,0,50,null,"Keppel Sands"]
[null,null,"Retail GFA",1412,1412,1412,1412,1412,2824,50]
[null,null,"Industry GFA",0,0,0,0,0,0,30]
[]
[]
[null,null,"Total",{"$f":"SUM(D52:D56)","v":1412},1412,1412,1412,1412,2824]
[null,"Area 9","Commercial GFA",0,0,0,0,0,0,50,null,"Glendale, Glenlee, Rockyview, The caves, Etna Creek"]
[null,null,"Retail GFA",1972,1972,1972,1972,1972,1972,50]
[null,null,"Industry GFA",2256,2256,2256,2256,2256,2256,30]
[]
[]
[null,null,"Total",{"$f":"SUM(D58:D62)","v":4228},4228,4228,4228,4228,4228]
[null,"Area 10","Commercial GFA",0,0,0,0,0,0,50,null,"Malborough, Ogmore, Nerimbera"]
[null,null,"Retail GFA",1736,1736,1736,1736,1736,2853,50]
[null,null,"Industry GFA",3862,3862,3862,3862,3862,3862,30]
[]
[]
[null,null,"Total",{"$f":"SUM(D64:D68)","v":5598},5598,5598,5598,5598,6715]
[null,"Area 12"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Outside priority infrastructure area (total)","Commercial GFA",0,0,0,0,0,0,30]
[null,null,"Retail GFA",2802,2802,2802,2802,2802,6899,30]
[null,null,"Industry GFA",7776,7776,7776,26526,70276,70276,20]
[]
[]
[null,null,"Total",{"$f":"SUM(D76:D80)","v":10578},{"$f":"SUM(E76:E80)","v":10578},{"$f":"SUM(F76:F80)","v":10578},{"$f":"SUM(G76:G80)","v":29328},{"$f":"SUM(H76:H80)","v":73078},{"$f":"SUM(I76:I80)","v":77175}]
[null,"<insert local government area name>","Commercial GFA",{"$f":"D10+D16+D22+D28+D34+D40+D46+D52+D64+D70+D76","v":16766},{"$f":"E10+E16+E22+E28+E34+E40+E46+E52+E64+E70+E76","v":17423},21148,31171,47215,{"$f":"I10+I16+I22+I28+I34+I40+I46+I52+I64+I70+I76","v":84605}]
[null,null,"Retail GFA",{"$f":"D11+D17+D23+D29+D35+D41+D47+D53+D65+D71+D77","v":103844},{"$f":"E11+E17+E23+E29+E35+E41+E47+E53+E65+E71+E77","v":103425},116247,138053,177858,{"$f":"I11+I17+I23+I29+I35+I41+I47+I53+I65+I71+I77","v":271679}]
[null,null,"Industry GFA",{"$f":"D12+D18+D24+D30+D36+D42+D48+D54+D66+D72+D78","v":94866},{"$f":"E12+E18+E24+E30+E36+E42+E48+E54+E66+E72+E78","v":243511},285511,314761,358511,{"$f":"I12+I18+I24+I30+I36+I42+I48+I54+I66+I72+I78","v":358511}]
[null,null,null,{"$f":"D13+D19+D25+D31+D37+D43+D49+D55+D61+D67+D73+D79","v":0},0,0,0,0]
[null,null,null,{"$f":"D14+D20+D26+D32+D38+D44+D50+D56+D62+D68+D74+D80","v":0},0,0,0,0]
[null,null,"Total",{"$f":"SUM(D82:D86)","v":215476},{"$f":"SUM(E82:E86)","v":364359},422906,483985,583584,714795]
[null,null,null,null,{"$f":"(E87/D87)-1","v":0.69094934006571496},{"$f":"(F87/E87)-1","v":0.16068492887509289},0.1444268939196891,0.20578943562300478]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2011},{"$f":"D92+1","v":2012},{"$f":"E92+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"Y92+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AH92+1","v":2042},{"$f":"AI92+1","v":2043},null,"Ult"]
[null,{"$f":"B10","v":"Area 1"},"Commercial GFA",{"$f":"D10","v":11630},{"$f":"$D93+($I93-$D93)/5*1","v":11761.4},{"$f":"$D93+($I93-$D93)/5*2","v":11892.8},{"$f":"$D93+($I93-$D93)/5*3","v":12024.2},{"$f":"$D93+($I93-$D93)/5*4","v":12155.6},{"$f":"E10","v":12287},{"$f":"$I93+($N93-$I93)/5*1","v":12824.6},{"$f":"$I93+($N93-$I93)/5*2","v":13362.2},{"$f":"$I93+($N93-$I93)/5*3","v":13899.8},{"$f":"$D93+($I93-$D93)/5*4","v":12155.6},{"$f":"F10","v":14975},{"$f":"$N93+($S93-$N93)/5*1","v":16688.599999999999},{"$f":"$N93+($S93-$N93)/5*2","v":18402.2},{"$f":"$N93+($S93-$N93)/5*3","v":20115.8},{"$f":"$N93+($S93-$N93)/5*4","v":21829.4},{"$f":"G10","v":23543},{"$f":"$S93+($X93-$S93)/5*1","v":26351.599999999999},{"$f":"$S93+($X93-$S93)/5*2","v":29160.2},{"$f":"$S93+($X93-$S93)/5*3","v":31968.799999999999},{"$f":"$S93+($X93-$S93)/5*4","v":34777.4},{"$f":"H10","v":37586},{"$f":"$S93+($X93-$S93)/5*6","v":40394.6},{"$f":"$S93+($X93-$S93)/5*7","v":43203.199999999997},{"$f":"$S93+($X93-$S93)/5*8","v":46011.8},{"$f":"$S93+($X93-$S93)/5*9","v":48820.399999999994},{"$f":"$S93+($X93-$S93)/5*10","v":51629},{"$f":"$S93+($X93-$S93)/5*11","v":54437.599999999999},{"$f":"$S93+($X93-$S93)/5*12","v":57246.2},{"$f":"$S93+($X93-$S93)/5*13","v":60054.799999999996},{"$f":"$S93+($X93-$S93)/5*14","v":62863.4},{"$f":"$S93+($X93-$S93)/5*15","v":65672},{"$f":"$S93+($X93-$S93)/5*16","v":68480.600000000006},{"$f":"$S93+($X93-$S93)/5*17","v":71289.2},null,{"$f":"I10","v":68261}]
[null,null,"Retail GFA",{"$f":"D11","v":70336},{"$f":"$D94+($I94-$D94)/5*1","v":70252.2},{"$f":"$D94+($I94-$D94)/5*2","v":70168.399999999994},{"$f":"$D94+($I94-$D94)/5*3","v":70084.600000000006},{"$f":"$D94+($I94-$D94)/5*4","v":70000.800000000003},{"$f":"E11","v":69917},{"$f":"$I94+($N94-$I94)/5*1","v":72188},{"$f":"$I94+($N94-$I94)/5*2","v":74459},{"$f":"$I94+($N94-$I94)/5*3","v":76730},{"$f":"$D94+($I94-$D94)/5*4","v":70000.800000000003},{"$f":"F11","v":81272},{"$f":"$N94+($S94-$N94)/5*1","v":84559.6},{"$f":"$N94+($S94-$N94)/5*2","v":87847.2},{"$f":"$N94+($S94-$N94)/5*3","v":91134.8},{"$f":"$N94+($S94-$N94)/5*4","v":94422.399999999994},{"$f":"G11","v":97710},{"$f":"$S94+($X94-$S94)/5*1","v":104082},{"$f":"$S94+($X94-$S94)/5*2","v":110454},{"$f":"$S94+($X94-$S94)/5*3","v":116826},{"$f":"$S94+($X94-$S94)/5*4","v":123198},{"$f":"H11","v":129570},{"$f":"$S94+($X94-$S94)/5*6","v":135942},{"$f":"$S94+($X94-$S94)/5*7","v":142314},{"$f":"$S94+($X94-$S94)/5*8","v":148686},{"$f":"$S94+($X94-$S94)/5*9","v":155058},{"$f":"$S94+($X94-$S94)/5*10","v":161430},{"$f":"$S94+($X94-$S94)/5*11","v":167802},{"$f":"$S94+($X94-$S94)/5*12","v":174174},{"$f":"$S94+($X94-$S94)/5*13","v":180546},{"$f":"$S94+($X94-$S94)/5*14","v":186918},{"$f":"$S94+($X94-$S94)/5*15","v":193290},198419,198419,null,{"$f":"I11","v":198419}]
[null,null,"Industry GFA",{"$f":"D12","v":43295},43295,43295,43295,43295,{"$f":"E12","v":43295},43295,43295,43295,43295,{"$f":"F12","v":43295},43295,43295,43295,43295,{"$f":"G12","v":43295},43295,43295,43295,43295,{"$f":"H12","v":43295},43295,43295,43295,43295,43295,43295,43295,43295,43295,43295,{"$f":"$S95+($X95-$S95)/5*16","v":43295},{"$f":"$S95+($X95-$S95)/5*17","v":43295},null,43295]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",125261,125308.6,125356.2,125403.8,125451.4,125499,128307.6,131116.20000000001,133924.79999999999,125451.4,139542,144543.20000000001,149544.4,154545.60000000001,159546.79999999999,164548,173728.6,182909.2,192089.8,201270.39999999999,210451,219631.6,228812.2,237992.8,247173.40000000002,256354,265534.59999999998,274715.2,283895.8,293076.40000000002,302257,309975,309975,null,309975]
[null,{"$f":"B16","v":"Area 2"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,null,443]
[null,null,"Industry GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,443,null,443]
[null,{"$f":"B22","v":"Area 3"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,null,155]
[null,null,"Industry GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,null,155]
[null,{"$f":"B28","v":"Area 4"},"Commercial GFA",1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,1223,null,3346]
[null,null,"Retail GFA",8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,8511,null,13385]
[null,null,"Industry GFA",16568,18074.2,19580.400000000001,21086.6,22592.799999999999,24099,24099,24099,24099,22592.799999999999,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,24099,null,24099]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",26302,27808.2,29314.400000000001,30820.6,32326.799999999999,33833,33833,33833,33833,32326.799999999999,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,33833,null,40830]
[null,{"$f":"B34","v":"Area 5"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,null,9477]
[null,null,"Industry GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,9477,null,9477]
[null,{"$f":"B40","v":"Area 6"},"Commercial GFA",3913,3913,3913,3913,3913,3913,4120.3999999999996,4327.8,4535.2,3913,4950,5241,5532,5823,6114,6405,6805.2,7205.4,7605.6,8005.8,8406,8806.2000000000007,9206.4,9606.6,10006.799999999999,10407,10807.2,11207.4,11607.599999999999,12007.8,12408,12808.2,12998,null,12998]
[null,null,"Retail GFA",8960,8960,8960,8960,8960,8960,9253.4,9546.7999999999993,9840.2000000000007,8960,10427,11500.6,12574.2,13647.8,14721.4,15795,17384,18973,20562,22151,23740,25329,26918,28507,30096,31685,33274,34863,36452,37212,37212,37212,37212,null,37212]
[null,null,"Industry GFA",3148,30615.599999999999,58083.199999999997,85550.799999999988,113018.4,140486,140486,140486,140486,113018.4,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,140486,null,140486]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",16021,43488.6,70956.2,98423.799999999988,125891.4,153359,153859.79999999999,154360.6,154861.4,125891.4,155863,157227.6,158592.20000000001,159956.79999999999,161321.4,162686,164675.20000000001,166664.4,168653.6,170642.8,172632,174621.2,176610.4,178599.6,180588.79999999999,182578,184567.2,186556.4,188545.6,190534.8,190696,190696,190696,null,190696]
[null,{"$f":"B46","v":"Area 7"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,12]
[null,null,"Industry GFA",20217,20972.2,21727.4,22482.6,23237.8,23993,32393,40793,49193,23237.8,65993,68093,70193,72293,74393,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,76493,null,76493]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",20229,20984.2,21739.4,22494.6,23249.8,24005,32405,40805,49205,23249.8,66005,68105,70205,72305,74405,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,76505,null,76505]
[null,{"$f":"B52","v":"Area 8"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,null,2824]
[null,null,"Industry GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,1412,null,2824]
[null,{"$f":"B58","v":"Area 9"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,1972,null,1972]
[null,null,"Industry GFA",2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,2256,null,2256]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,4228,null,4228]
[null,{"$f":"B64","v":"Area 10"},"Commercial GFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Retail GFA",1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,1736,null,2853]
[null,null,"Industry GFA",3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,3862,null,3862]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,5598,null,6715]
[null,{"$f":"B70","v":"Area 12"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B76","v":"Outside priority infrastructure area (total)"},"Commercial GFA",{"$f":"D76","v":0},{"$f":"$D159+($I159-$D159)/5*1","v":0},{"$f":"$D159+($I159-$D159)/5*2","v":0},{"$f":"$D159+($I159-$D159)/5*3","v":0},{"$f":"$D159+($I159-$D159)/5*4","v":0},{"$f":"E76","v":0},{"$f":"$I159+($N159-$I159)/5*1","v":0},{"$f":"$I159+($N159-$I159)/5*2","v":0},{"$f":"$I159+($N159-$I159)/5*3","v":0},{"$f":"$D159+($I159-$D159)/5*4","v":0},{"$f":"F76","v":0},{"$f":"$N159+($S159-$N159)/5*1","v":0},{"$f":"$N159+($S159-$N159)/5*2","v":0},{"$f":"$N159+($S159-$N159)/5*3","v":0},{"$f":"$N159+($S159-$N159)/5*4","v":0},{"$f":"G76","v":0},{"$f":"$S159+($X159-$S159)/5*1","v":0},{"$f":"$S159+($X159-$S159)/5*2","v":0},{"$f":"$S159+($X159-$S159)/5*3","v":0},{"$f":"$S159+($X159-$S159)/5*4","v":0},{"$f":"H76","v":0},{"$f":"$S159+($X159-$S159)/5*6","v":0},{"$f":"$S159+($X159-$S159)/5*7","v":0},{"$f":"$S159+($X159-$S159)/5*8","v":0},{"$f":"$S159+($X159-$S159)/5*9","v":0},{"$f":"$S159+($X159-$S159)/5*10","v":0},{"$f":"$S159+($X159-$S159)/5*11","v":0},{"$f":"$S159+($X159-$S159)/5*12","v":0},{"$f":"$S159+($X159-$S159)/5*13","v":0},{"$f":"$S159+($X159-$S159)/5*14","v":0},{"$f":"$S159+($X159-$S159)/5*15","v":0},{"$f":"$S159+($X159-$S159)/5*16","v":0},{"$f":"$S159+($X159-$S159)/5*17","v":0},null,{"$f":"I76","v":0}]
[null,null,"Retail GFA",2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,2802,null,{"$f":"I77","v":6899}]
[null,null,"Industry GFA",7776,7776,7776,7776,7776,7776,7776,7776,7776,7776,7776,11526,15276,19026,22776,26526,35276,44026,52776,61526,70276,{"$f":"I78","v":70276},70276,70276,70276,70276,70276,70276,70276,70276,70276,70276,70276,null,70276]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",10578,10578,10578,10578,10578,10578,10578,10578,10578,10578,10578,14328,18078,21828,25578,29328,38078,46828,55578,64328,73078,77175,77175,77175,77175,77175,77175,77175,77175,77175,77175,77175,77175,null,77175]
[null,{"$f":"B82","v":"<insert local government area name>"},"Commercial GFA",{"$f":"D93+D99+D105+D111+D117+D123+D129+D135+D141+D147+D153+D159","v":16766},{"$f":"E93+E99+E105+E111+E117+E123+E129+E135+E141+E147+E153+E159","v":16897.400000000001},17028.8,17160.2,17291.599999999999,17423,18168,18913,19658,17291.599999999999,21148,23152.6,25157.200000000001,27161.8,29166.400000000001,31171,34379.799999999996,37588.6,40797.4,44006.200000000004,47215,50423.8,53632.6,56841.4,60050.2,63259,66467.8,69676.599999999991,72885.399999999994,76094.2,79303,82511.8,85510.2,null,84605]
[null,null,"Retail GFA",{"$f":"D94+D100+D106+D112+D118+D124+D130+D136+D142+D148+D154+D160","v":105816},{"$f":"E94+E100+E106+E112+E118+E124+E130+E136+E142+E148+E154+E160","v":105732.2},105648.4,105564.6,105480.8,105397,107961.4,110525.8,113090.2,105480.8,118219,122580.20000000001,126941.4,131302.6,135663.79999999999,140025,147986,155947,163908,171869,179830,187791,195752,203713,211674,219635,227596,235557,243518,250650,257022,262151,262151,null,271679]
[null,null,"Industry GFA",{"$f":"D95+D101+D107+D113+D119+D125+D131+D137+D143+D149+D155+D161","v":97122},{"$f":"E95+E101+E107+E113+E119+E125+E131+E137+E143+E149+E155+E161","v":126850.99999999999},156580,186309,216038,245767,254167,262567,270967,216038,287767,293617,299467,305317,311167,317017,325767,334517,343267,352017,360767,360767,360767,360767,360767,360767,360767,360767,360767,360767,360767,360767,360767,null,358511]
[null,null,null,{"$f":"D96+D102+D108+D114+D120+D126+D132+D138+D144+D150+D156+D162","v":0},{"$f":"E96+E102+E108+E114+E120+E126+E132+E138+E144+E150+E156+E162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,{"$f":"D97+D103+D109+D115+D121+D127+D133+D139+D145+D151+D157+D163","v":0},{"$f":"E97+E103+E109+E115+E121+E127+E133+E139+E145+E151+E157+E163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Total",{"$f":"SUM(D165:D169)","v":219704},{"$f":"SUM(E165:E169)","v":249480.59999999998},279257.2,309033.8,338810.4,368587,380296.4,392005.8,403715.2,338810.4,427134,439349.80000000005,451565.6,463781.4,475997.19999999995,488213,508132.8,528052.6,547972.4,567892.19999999995,587812,598981.80000000005,610151.6,621321.4,632491.19999999995,643661,654830.80000000005,666000.6,677170.4,687511.2,697092,705429.8,708428.2,null,714795]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Charges Revenue - Non - Residential"]
[]
[null,"Projection area","LGIP development type",{"$f":"D92","v":2011},{"$f":"D177+1","v":2012},{"$f":"E177+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"Y177+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AH177+1","v":2042},{"$f":"AI177+1","v":2043},null,null,null,null,{"$f":"D177","v":2011},{"$f":"AO177+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BI177+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"BS177+1","v":2042},{"$f":"BT177+1","v":2043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP179:AP250)","v":1474677.9999999998},1474677.9999999998,1474678.0000000002,1474678,1474678,483658,483658,483657.99999999994,-2925652,3892968,583606.00000000035,583605.99999999953,583606.00000000023,583605.99999999953,583606.00000000035,956885.99999999988,956886.00000000012,956885.99999999988,956886.00000000012,956885.99999999988,1185078.2949649701,1208779.8608642691,1232955.4580815556,1257614.5672431847,1282766.8585880504,1308422.1957598105,1334590.6396750065,1361282.4524685068,1285455.8341399194,1214800.5145484186,{"$f":"SUM(BT179:BT250)","v":1078337.8219778982},395542.45579492045]
[null,{"$f":"B93","v":"Area 1"},null,{"$f":"D93","v":11630},{"$f":"IF(E93=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$177-YEAR)),E93-D93)","v":131.39999999999964},131.39999999999964,131.40000000000146,131.39999999999964,131.39999999999964,{"$f":"IF(J93=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$177-YEAR)),J93-I93)","v":537.60000000000036},537.60000000000036,537.59999999999854,-1744.1999999999989,2819.3999999999996,{"$f":"IF(O93=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$177-YEAR)),O93-N93)","v":1713.5999999999985},1713.6000000000022,1713.5999999999985,1713.6000000000022,1713.5999999999985,{"$f":"IF(T93=\"\",(($H10-$G10)/5)*((1+ICSInf)^(T$177-YEAR)),T93-S93)","v":2808.5999999999985},2808.6000000000022,2808.5999999999985,2808.6000000000022,2808.5999999999985,{"$f":"(Y93-X93)*((1+ICSInf)^(Y$177-YEAR))","v":4256.9004934716995},4342.0385033411339,4428.879273407967,4517.4568588761031,4607.8059960536493,4699.9621159747103,4793.9613582942038,4889.8405854600887,4987.6373971693029,5087.3901451126758,5189.1379480149417,5292.9207069752138,null,null,null,null,null,{"$f":"E179*$J10","v":9197.9999999999745},{"$f":"F179*$J10","v":9197.9999999999745},9198.0000000001019,9197.9999999999745,9197.9999999999745,37632.000000000029,37632.000000000029,37631.999999999898,-122093.99999999993,197357.99999999997,119951.9999999999,119952.00000000015,119951.9999999999,119952.00000000015,119951.9999999999,196601.99999999988,196602.00000000015,196601.99999999988,196602.00000000015,196601.99999999988,297983.03454301896,303942.69523387938,310021.54913855769,316221.98012132721,322546.41972375545,328997.34811822971,335577.29508059425,342288.84098220622,349134.61780185119,356117.31015788729,363239.6563610459,370504.44948826497]
[null,null,null,{"$f":"D94","v":70336},-83.80000000000291,-83.80000000000291,-83.799999999988358,-83.80000000000291,-83.80000000000291,2271,2271,2271,-6729.1999999999971,11271.199999999997,3287.6000000000058,3287.5999999999913,3287.6000000000058,3287.5999999999913,3287.6000000000058,6372,6372,6372,6372,6372,{"$f":"(Y94-X94)*((1+ICSInf)^(Y$177-YEAR))","v":9657.8259433175535},9850.9824621839052,10048.002111427582,10248.962153656134,10453.941396729257,10663.020224663844,10876.280629157118,11093.806241740262,11315.682366575065,11541.996013906568,9476.2830361634205,0,null,null,null,null,null,{"$f":"E180*$J11","v":-5866.0000000002037},{"$f":"F180*$J11","v":-5866.0000000002037},{"$f":"G180*$J11","v":-5865.9999999991851},{"$f":"H180*$J11","v":-5866.0000000002037},{"$f":"I180*$J11","v":-5866.0000000002037},{"$f":"J180*$J11","v":158970},{"$f":"K180*$J11","v":158970},{"$f":"L180*$J11","v":158970},{"$f":"M180*$J11","v":-471043.99999999977},{"$f":"N180*$J11","v":788983.99999999977},{"$f":"O180*$J11","v":230132.00000000041},{"$f":"P180*$J11","v":230131.99999999939},{"$f":"Q180*$J11","v":230132.00000000041},{"$f":"R180*$J11","v":230131.99999999939},{"$f":"S180*$J11","v":230132.00000000041},{"$f":"T180*$J11","v":446040},{"$f":"U180*$J11","v":446040},{"$f":"V180*$J11","v":446040},{"$f":"W180*$J11","v":446040},{"$f":"X180*$J11","v":446040},{"$f":"Y180*$J11","v":676047.81603222876},{"$f":"Z180*$J11","v":689568.77235287335},{"$f":"AA180*$J11","v":703360.14779993077},{"$f":"AB180*$J11","v":717427.35075592936},{"$f":"AC180*$J11","v":731775.89777104801},{"$f":"AD180*$J11","v":746411.41572646901},{"$f":"AE180*$J11","v":761339.6440409983},{"$f":"AF180*$J11","v":776566.4369218183},{"$f":"AG180*$J11","v":792097.76566025452},{"$f":"AH180*$J11","v":807939.72097345977},{"$f":"AI180*$J11","v":663339.81253143947},{"$f":"AJ180*$J11","v":0}]
[null,null,null,43295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y95-X95)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y96-X96)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y97-X97)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,47.600000000005821,47.599999999991269,47.600000000005821,47.599999999991269,47.600000000005821,2808.6000000000058,2808.6000000000058,2808.5999999999767,-8473.3999999999942,14090.600000000006,5001.2000000000116,5001.1999999999825,5001.2000000000116,5001.1999999999825,5001.2000000000116,9180.6000000000058,9180.6000000000058,9180.5999999999767,9180.6000000000058,9180.6000000000058,{"$f":"(Y98-X98)*((1+ICSInf)^(Y$177-YEAR))","v":13914.726436789264},14193.020965525051,14476.881384835502,14766.419012532308,15061.747392782858,15362.982340638517,15670.241987451383,15983.646827200313,16303.319763744421,16629.386159019206,14259.690480231873,0]
[null,{"$f":"B99","v":"Area 2"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y99-X99)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y100-X100)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y101-X101)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y102-X102)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"IF(E103=\"\",(($E20-$D20)/5)*((1+ICSInf)^(E$177-YEAR)),E103-D103)","v":0},0,0,0,0,{"$f":"IF(J103=\"\",(($F20-$E20)/5)*((1+ICSInf)^(J$177-YEAR)),J103-I103)","v":0},0,0,0,0,{"$f":"IF(O103=\"\",(($G20-$F20)/5)*((1+ICSInf)^(O$177-YEAR)),O103-N103)","v":0},0,0,0,0,{"$f":"IF(T103=\"\",(($H20-$G20)/5)*((1+ICSInf)^(T$177-YEAR)),T103-S103)","v":0},0,0,0,0,{"$f":"(Y103-X103)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y104-X104)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B105","v":"Area 3"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y105-X105)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y106-X106)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y107-X107)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y108-X108)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y109-X109)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y110-X110)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B111","v":"Area 4"},null,1223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y111-X111)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y112-X112)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16568,{"$f":"IF(E113=\"\",(($E30-$D30)/5)*((1+ICSInf)^(E$177-YEAR)),E113-D113)","v":1506.2000000000007},1506.2000000000007,1506.1999999999971,1506.2000000000007,1506.2000000000007,{"$f":"IF(J113=\"\",(($F30-$E30)/5)*((1+ICSInf)^(J$177-YEAR)),J113-I113)","v":0},0,0,-1506.2000000000007,1506.2000000000007,{"$f":"IF(O113=\"\",(($G30-$F30)/5)*((1+ICSInf)^(O$177-YEAR)),O113-N113)","v":0},0,0,0,0,{"$f":"IF(T113=\"\",(($H30-$G30)/5)*((1+ICSInf)^(T$177-YEAR)),T113-S113)","v":0},0,0,0,0,{"$f":"(Y113-X113)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,75310.000000000029,75310.000000000029,75309.999999999854,75310.000000000029,75310.000000000029,0,0,0,-75310.000000000029,75310.000000000029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y114-X114)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y115-X115)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1506.2000000000007,1506.2000000000007,1506.1999999999971,1506.2000000000007,1506.2000000000007,0,0,0,-1506.2000000000007,1506.2000000000007,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y116-X116)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B117","v":"Area 5"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y117-X117)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y118-X118)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y119-X119)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y120-X120)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y121-X121)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y122-X122)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B123","v":"Area 6"},null,3913,{"$f":"IF(E123=\"\",(($E40-$D40)/5)*((1+ICSInf)^(E$177-YEAR)),E123-D123)","v":0},0,0,0,0,{"$f":"IF(J123=\"\",(($F40-$E40)/5)*((1+ICSInf)^(J$177-YEAR)),J123-I123)","v":207.39999999999964},207.40000000000055,207.39999999999964,-622.19999999999982,1037,{"$f":"IF(O123=\"\",(($G40-$F40)/5)*((1+ICSInf)^(O$177-YEAR)),O123-N123)","v":291},291,291,291,291,{"$f":"IF(T123=\"\",(($H40-$G40)/5)*((1+ICSInf)^(T$177-YEAR)),T123-S123)","v":400.19999999999982},400.19999999999982,400.20000000000073,400.19999999999982,400.19999999999982,{"$f":"(Y123-X123)*((1+ICSInf)^(Y$177-YEAR))","v":606.56967082794915},618.70106424450535,631.07508552939828,643.69658723998327,656.57051898478596,669.70192936448177,683.0959679517681,696.75788731080365,710.69304505702291,724.90690595816341,739.40504407732647,357.68580438079289,null,null,null,null,null,0,0,0,0,0,14517.999999999975,14518.000000000038,14517.999999999975,-43553.999999999985,72590,20370,20370,20370,20370,20370,28013.999999999985,28013.999999999985,28014.000000000051,28013.999999999985,28013.999999999985,42459.87695795644,43309.074497115376,44175.255987057877,45058.761106798833,45959.936328935015,46879.135055513725,47816.717756623766,48773.052111756253,49748.513153991604,50743.483417071438,51758.353085412855,25038.006306655501]
[null,null,null,8960,0,0,0,0,0,293.39999999999964,293.39999999999964,293.40000000000146,-880.20000000000073,1467,1073.6000000000004,1073.6000000000004,1073.5999999999985,1073.6000000000004,1073.6000000000004,1589,1589,1589,1589,1589,{"$f":"(Y124-X124)*((1+ICSInf)^(Y$177-YEAR))","v":2408.3938204537967},2456.5616968628729,2505.6929308001299,2555.8067894161327,2606.9229252044552,2659.0613837085448,2712.242611382715,2766.48746361037,1349.6419646260279,0,0,0,null,null,null,null,null,0,0,0,0,0,20537.999999999975,20537.999999999975,20538.000000000102,-61614.000000000051,102690,75152.000000000029,75152.000000000029,75151.999999999898,75152.000000000029,75152.000000000029,111230,111230,111230,111230,111230,168587.56743176578,171959.31878040111,175398.50515600911,178906.47525912928,182484.60476431187,186134.29685959814,189856.98279679005,193654.12245272589,94474.937523821951,0,0,0]
[null,null,null,3148,27467.599999999999,27467.599999999999,27467.599999999991,27467.600000000006,27467.600000000006,0,0,0,-27467.600000000006,27467.600000000006,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y125-X125)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,1373380,1373380,1373379.9999999995,1373380.0000000002,1373380.0000000002,0,0,0,-1373380.0000000002,1373380.0000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y126-X126)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y127-X127)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,27467.599999999999,27467.599999999999,27467.599999999991,27467.600000000006,27467.600000000006,500.79999999998836,500.80000000001746,500.79999999998836,-28970,29971.600000000006,1364.6000000000058,1364.6000000000058,1364.5999999999767,1364.6000000000058,1364.6000000000058,1989.2000000000116,1989.1999999999825,1989.2000000000116,1989.1999999999825,1989.2000000000116,{"$f":"(Y128-X128)*((1+ICSInf)^(Y$177-YEAR))","v":3014.9634912817623},3075.2627611073531,3136.7680163295454,3199.5033766560896,3263.4934441892592,3328.7633130730446,3395.3385793344551,3463.2453509211959,3532.5102579395675,291.99148735748167,0,0]
[null,{"$f":"B129","v":"Area 7"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y129-X129)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y130-X130)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20217,755.20000000000073,755.20000000000073,755.19999999999709,755.20000000000073,755.20000000000073,8400,8400,8400,-25955.200000000001,42755.199999999997,2100,2100,2100,2100,2100,0,0,0,0,0,{"$f":"(Y131-X131)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,22656.000000000022,22656.000000000022,22655.999999999913,22656.000000000022,22656.000000000022,252000,252000,252000,-778656,1282656,63000,63000,63000,63000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y132-X132)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"IF(E133=\"\",(($E50-$D50)/5)*((1+ICSInf)^(E$177-YEAR)),E133-D133)","v":0},0,0,0,0,{"$f":"IF(J133=\"\",(($F50-$E50)/5)*((1+ICSInf)^(J$177-YEAR)),J133-I133)","v":0},0,0,0,0,{"$f":"IF(O133=\"\",(($G50-$F50)/5)*((1+ICSInf)^(O$177-YEAR)),O133-N133)","v":0},0,0,0,0,{"$f":"IF(T133=\"\",(($H50-$G50)/5)*((1+ICSInf)^(T$177-YEAR)),T133-S133)","v":0},0,0,0,0,{"$f":"(Y133-X133)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,755.20000000000073,755.20000000000073,755.19999999999709,755.20000000000073,755.20000000000073,8400,8400,8400,-25955.200000000001,42755.199999999997,2100,2100,2100,2100,2100,0,0,0,0,0,{"$f":"(Y134-X134)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B135","v":"Area 8"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y135-X135)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y136-X136)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y137-X137)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y138-X138)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y139-X139)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y140-X140)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":"Area 9"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y141-X141)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y142-X142)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2256,{"$f":"IF(E143=\"\",(($E60-$D60)/5)*((1+ICSInf)^(E$177-YEAR)),E143-D143)","v":0},0,0,0,0,{"$f":"IF(J143=\"\",(($F60-$E60)/5)*((1+ICSInf)^(J$177-YEAR)),J143-I143)","v":0},0,0,0,0,{"$f":"IF(O143=\"\",(($G60-$F60)/5)*((1+ICSInf)^(O$177-YEAR)),O143-N143)","v":0},0,0,0,0,{"$f":"IF(T143=\"\",(($H60-$G60)/5)*((1+ICSInf)^(T$177-YEAR)),T143-S143)","v":0},0,0,0,0,{"$f":"(Y143-X143)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y144-X144)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y145-X145)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y146-X146)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B147","v":"Area 10"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y147-X147)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y148-X148)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y149-X149)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y150-X150)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y151-X151)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y152-X152)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B153","v":"Area 12"},null,0,{"$f":"IF(E153=\"\",(($E70-$D70)/5)*((1+ICSInf)^(E$177-YEAR)),E153-D153)","v":0},0,0,0,0,{"$f":"IF(J153=\"\",(($F70-$E70)/5)*((1+ICSInf)^(J$177-YEAR)),J153-I153)","v":0},0,0,0,0,{"$f":"IF(O153=\"\",(($G70-$F70)/5)*((1+ICSInf)^(O$177-YEAR)),O153-N153)","v":0},0,0,0,0,{"$f":"IF(T153=\"\",(($H70-$G70)/5)*((1+ICSInf)^(T$177-YEAR)),T153-S153)","v":0},0,0,0,0,{"$f":"(Y153-X153)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y154-X154)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y155-X155)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y156-X156)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y157-X157)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y158-X158)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B159","v":"Outside priority infrastructure area (total)"},null,{"$f":"D159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y159-X159)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E245*$J76","v":0},{"$f":"F245*$J76","v":0},{"$f":"G245*$J76","v":0},{"$f":"H245*$J76","v":0},{"$f":"I245*$J76","v":0},{"$f":"J245*$J76","v":0},{"$f":"K245*$J76","v":0},{"$f":"L245*$J76","v":0},{"$f":"M245*$J76","v":0},{"$f":"N245*$J76","v":0},{"$f":"O245*$J76","v":0},{"$f":"P245*$J76","v":0},{"$f":"Q245*$J76","v":0},{"$f":"R245*$J76","v":0},{"$f":"S245*$J76","v":0},{"$f":"T245*$J76","v":0},{"$f":"U245*$J76","v":0},{"$f":"V245*$J76","v":0},{"$f":"W245*$J76","v":0},{"$f":"X245*$J76","v":0},{"$f":"Y245*$J76","v":0},{"$f":"Z245*$J76","v":0},{"$f":"AA245*$J76","v":0},{"$f":"AB245*$J76","v":0},{"$f":"AC245*$J76","v":0},{"$f":"AD245*$J76","v":0},{"$f":"AE245*$J76","v":0},{"$f":"AF245*$J76","v":0},{"$f":"AG245*$J76","v":0},{"$f":"AH245*$J76","v":0},{"$f":"AI245*$J76","v":0},{"$f":"AJ245*$J76","v":0}]
[null,null,null,2802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y160-X160)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7776,0,0,0,0,0,0,0,0,0,0,3750,3750,3750,3750,3750,8750,8750,8750,8750,8750,{"$f":"(Y161-X161)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,175000,175000,175000,175000,175000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y162-X162)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$f":"IF(E163=\"\",(($E80-$D80)/5)*((1+ICSInf)^(E$177-YEAR)),E163-D163)","v":0},0,0,0,0,{"$f":"IF(J163=\"\",(($F80-$E80)/5)*((1+ICSInf)^(J$177-YEAR)),J163-I163)","v":0},0,0,0,0,{"$f":"IF(O163=\"\",(($G80-$F80)/5)*((1+ICSInf)^(O$177-YEAR)),O163-N163)","v":0},0,0,0,0,{"$f":"IF(T163=\"\",(($H80-$G80)/5)*((1+ICSInf)^(T$177-YEAR)),T163-S163)","v":0},0,0,0,0,{"$f":"(Y163-X163)*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,3750,3750,3750,3750,3750,8750,8750,8750,8750,8750,{"$f":"(Y164-X164)*((1+ICSInf)^(Y$177-YEAR))","v":6209.6850109497836},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Catchment Demand - Water Supply","index":26,"n_rows":110,"n_cols":36,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Water Supply Network"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (ET)  Eqivalent Tennement"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"YEAR","v":2011},{"$f":"YEAR +5","v":2016},{"$f":"YEAR +10","v":2021},{"$f":"YEAR +15","v":2026},{"$f":"YEAR +20","v":2031},"NPV  2011-2031",{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2012 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"Cost Catchment 1","Yeppoon",{"$f":"Localities!BF4","v":3437.4287690855499},{"$f":"Localities!BG4","v":3705.9069020855909},{"$f":"Localities!BH4","v":4606.0295506877965},{"$f":"Localities!BI4","v":4872.4173204486469},{"$f":"Localities!BJ4","v":5479.3306300748573},{"$f":"X43-D43","v":2041.9018609893074},{"$f":"NPV(WACC,E81:AH81)","v":62021.308556792952},null,{"$f":"Localities!BK4","v":6540.0495566956506}]
[null,"Cost Catchment 2","Cooee Bay",{"$f":"Localities!BF5","v":842.40240243828987},{"$f":"Localities!BG5","v":857.46240243829004},{"$f":"Localities!BH5","v":857.46240243829004},{"$f":"Localities!BI5","v":864.27585018770606},{"$f":"Localities!BJ5","v":928.37029088076008},{"$f":"X44-D44","v":85.967888442470212},{"$f":"NPV(WACC,E82:AH82)","v":13398.786959654728},null,{"$f":"Localities!BK5","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",{"$f":"Localities!BF6","v":1006.4059933204642},{"$f":"Localities!BG6","v":1058.9659933204648},{"$f":"Localities!BH6","v":1058.9659933204648},{"$f":"Localities!BI6","v":1063.0227580225649},{"$f":"Localities!BJ6","v":1083.8432861595347},77.437292839070551,16386.656220046414,null,{"$f":"Localities!BK6","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",{"$f":"Localities!BF7","v":664.95465959180285},{"$f":"Localities!BG7","v":806.07806835580448},{"$f":"Localities!BH7","v":806.07806835580448},{"$f":"Localities!BI7","v":893.76051488305461},{"$f":"Localities!BJ7","v":956.82097317739454},291.86631358559168,12455.410673954066,null,{"$f":"Localities!BK7","v":987.36476089767052}]
[null,"Cost Catchment 5","Rosslyn",{"$f":"Localities!BF8","v":340.2595870701},{"$f":"Localities!BG8","v":575.67958707010007},{"$f":"Localities!BH8","v":575.67958707010007},{"$f":"Localities!BI8","v":575.67958707010007},{"$f":"Localities!BJ8","v":575.67958707010007},235.42000000000007,8323.0702584709361,null,{"$f":"Localities!BK8","v":657.81127540077011}]
[null,"Cost Catchment 6","Meikleville Hill",{"$f":"Localities!BF9","v":245.39654761466002},{"$f":"Localities!BG9","v":259.47866072765396},{"$f":"Localities!BH9","v":275.52214218047106},{"$f":"Localities!BI9","v":295.98286801633299},{"$f":"Localities!BJ9","v":365.88338224982101},120.48683463516099,4235.0485851588219,null,{"$f":"Localities!BK9","v":440.18720323470893}]
[null,"Cost Catchment 7","Barlows Hill",{"$f":"Localities!BF10","v":349.75999999999988},{"$f":"Localities!BG10","v":384.5},{"$f":"Localities!BH10","v":384.5},{"$f":"Localities!BI10","v":395.48131389024996},{"$f":"Localities!BJ10","v":462.62298885399798},112.8629888539981,5988.5408401800723,null,{"$f":"Localities!BK10","v":486.29406010233902}]
[null,"Cost Catchment 8","Pacific Heights",{"$f":"Localities!BF11","v":361.33999999999992},{"$f":"Localities!BG11","v":621.61300000000006},{"$f":"Localities!BH11","v":937.5},{"$f":"Localities!BI11","v":938.84799999999996},{"$f":"Localities!BJ11","v":947.5},586.16000000000008,11170.105217008706,null,{"$f":"Localities!BK11","v":966.10783394559007}]
[null,"Cost Catchment 9","Mulambin",{"$f":"Localities!BF12","v":196.36000000000013},{"$f":"Localities!BG12","v":246},{"$f":"Localities!BH12","v":246},{"$f":"Localities!BI12","v":246},{"$f":"Localities!BJ12","v":246},49.639999999999873,3696.6998677090401,null,{"$f":"Localities!BK12","v":292.07573230726001}]
[null,"Cost Catchment 10","Causeway Lake",{"$f":"Localities!BF13","v":68.159563707040007},{"$f":"Localities!BG13","v":71.809563707039999},{"$f":"Localities!BH13","v":71.809563707039999},{"$f":"Localities!BI13","v":71.809563707039999},{"$f":"Localities!BJ13","v":71.809563707039999},3.6499999999999915,1108.8967844004239,null,{"$f":"Localities!BK13","v":73.309563707039999}]
[null,"Cost Catchment 11","Hidden Valley",{"$f":"Localities!BF14","v":162.60455504149598},{"$f":"Localities!BG14","v":276.667546649896},{"$f":"Localities!BH14","v":492.81754664989592},{"$f":"Localities!BI14","v":750.66754664989605},{"$f":"Localities!BJ14","v":750.66754664989605},588.06299160840013,6147.5603690663102,null,{"$f":"Localities!BK14","v":870.6991995340461}]
[null,"Cost Catchment 12","Taroomball",{"$f":"Localities!BF15","v":267.9800000000003},{"$f":"Localities!BG15","v":322},{"$f":"Localities!BH15","v":410.06588759990001},{"$f":"Localities!BI15","v":686.67677322609006},{"$f":"Localities!BJ15","v":912.04842834940007},644.06842834939971,6397.4872598188185,null,{"$f":"Localities!BK15","v":974.27434466332977}]
[null,"Cost Catchment 13","Farnborough",{"$f":"Localities!BF16","v":352.95347529313381},{"$f":"Localities!BG16","v":352.95347529313381},{"$f":"Localities!BH16","v":352.95347529313381},{"$f":"Localities!BI16","v":352.95347529313381},{"$f":"Localities!BJ16","v":352.95347529313381},0,5499.6874022112197,null,{"$f":"Localities!BK16","v":352.95347529313381}]
[null,"Cost Catchment 14","Emu Park",{"$f":"Localities!BF17","v":1278.8834734012967},{"$f":"Localities!BG17","v":1842.2199651908993},{"$f":"Localities!BH17","v":2027.9444605258473},{"$f":"Localities!BI17","v":2417.323170728444},{"$f":"Localities!BJ17","v":2899.5615189304772},1620.6780455291805,29895.991766901694,null,{"$f":"Localities!BK17","v":3467.3602681930806}]
[null,"Cost Catchment 15","Zilzie",{"$f":"Localities!BF18","v":924.34426387569124},{"$f":"Localities!BG18","v":1246.76406387569},{"$f":"Localities!BH18","v":1456.7312421549},{"$f":"Localities!BI18","v":1542.2040424381303},{"$f":"Localities!BJ18","v":1566.5706377426802},642.22637386698898,20234.985089525617,null,{"$f":"Localities!BK18","v":1786.405290824146}]
[null,"Cost Catchment 16","Kinka Beach",{"$f":"Localities!BF19","v":367.75525637622002},{"$f":"Localities!BG19","v":379.43525637621997},{"$f":"Localities!BH19","v":379.43525637621997},{"$f":"Localities!BI19","v":379.43525637621997},{"$f":"Localities!BJ19","v":379.43525637621997},11.67999999999995,5880.2184187583662,null,{"$f":"Localities!BK19","v":392.58968034082}]
[null,"Cost Catchment 17","Tanby",{"$f":"Localities!BF20","v":105.04},{"$f":"Localities!BG20","v":144},{"$f":"Localities!BH20","v":144},{"$f":"Localities!BI20","v":144},{"$f":"Localities!BJ20","v":144},38.959999999999994,2136.7023990494563,null,{"$f":"Localities!BK20","v":152.4320217042}]
[null,"Cost Catchment 18","Barmaryee",{"$f":"Localities!BF21","v":283.87401137981033},{"$f":"Localities!BG21","v":328.0067447355342},{"$f":"Localities!BH21","v":412.0067447355342},{"$f":"Localities!BI21","v":442.97733271968423},{"$f":"Localities!BJ21","v":476.49630740273426},192.62229602292393,5682.3187119711583,null,{"$f":"Localities!BK21","v":528.7280739910442}]
[null,"Cost Catchment 19","Inverness",{"$f":"Localities!BF22","v":92.082691344735508},{"$f":"Localities!BG22","v":96.002691344735496},{"$f":"Localities!BH22","v":96.002691344735496},{"$f":"Localities!BI22","v":96.002691344735496},{"$f":"Localities!BJ22","v":96.002691344735496},3.9199999999999875,1485.1296262653304,null,{"$f":"Localities!BK22","v":106.5896606388455}]
[null,"Cost Catchment 20","Adelaiade Park",{"$f":"Localities!BF23","v":134},{"$f":"Localities!BG23","v":134},{"$f":"Localities!BH23","v":134},{"$f":"Localities!BI23","v":134},{"$f":"Localities!BJ23","v":134},0,2087.9752247353495,null,{"$f":"Localities!BK23","v":134}]
[null,"Cost Catchment 21","Bangalee",{"$f":"Localities!BF24","v":90.13000000000001},{"$f":"Localities!BG24","v":104},{"$f":"Localities!BH24","v":104},{"$f":"Localities!BI24","v":104},{"$f":"Localities!BJ24","v":104},13.86999999999999,1582.3927186240765,null,{"$f":"Localities!BK24","v":108.24687344086999}]
[null,"Cost Catchment 22","Keppel Sands",{"$f":"Localities!BF25","v":270.32428804339997},{"$f":"Localities!BG25","v":270.32428804339997},{"$f":"Localities!BH25","v":270.32428804339997},{"$f":"Localities!BI25","v":270.32428804339997},{"$f":"Localities!BJ25","v":270.32428804339997},0,4212.1672841704576,null,{"$f":"Localities!BK25","v":294.55969974501039}]
[null,"Cost Catchment 23","Glenlee-Rockyview",{"$f":"SUM(Localities!BF26:BF30)","v":1323.3444533161769},{"$f":"SUM(Localities!BG26:BG30)","v":1409.4544533161775},{"$f":"SUM(Localities!BH26:BH30)","v":1409.4544533161775},{"$f":"SUM(Localities!BI26:BI30)","v":1409.4544533161775},{"$f":"SUM(Localities!BJ26:BJ30)","v":1409.4544533161775},86.110000000000582,21725.288789867744,null,{"$f":"SUM(Localities!BK26:BK30)","v":2126.1672207218176},null,"Glenlee, Glendale, Rockyview, The Caves, Etna Creek,"]
[null,"Cost Catchment 24","NE Shire & Shoalwater",{"$f":"SUM(Localities!BF31:BF37)","v":464.55128754859999},{"$f":"SUM(Localities!BG31:BG37)","v":464.55128754859999},{"$f":"SUM(Localities!BH31:BH37)","v":464.55128754859999},{"$f":"SUM(Localities!BI31:BI37)","v":464.55128754859999},{"$f":"SUM(Localities!BJ31:BJ37)","v":464.55128754859999},0,7238.5938732864452,null,{"$f":"SUM(Localities!BK31:BK37)","v":464.55128754859999},null,"Shoalwater, Stockyard, Weeriba, Byfield, Bungundarra, Maryvale,"]
[null,"Cost Catchment 25","Sth Shire",{"$f":"SUM(Localities!BF38:BF42)","v":508.27367799315101},{"$f":"SUM(Localities!BG38:BG42)","v":540.27367799315107},{"$f":"SUM(Localities!BH38:BH42)","v":540.27367799315107},{"$f":"SUM(Localities!BI38:BI42)","v":577.57367799315102},{"$f":"SUM(Localities!BJ38:BJ42)","v":664.27367799315107},156.00000000000006,8508.9061912759207,null,{"$f":"SUM(Localities!BK38:BK42)","v":680.27367799315107},null,"Cawarral, Iron Pot, Mulara, Bondoola, Cobraball, Mount Chalmers"]
[null,"Cost Catchment 26","SE Shire",{"$f":"SUM(Localities!BF43:BF49)","v":432},{"$f":"SUM(Localities!BG43:BG49)","v":432},{"$f":"SUM(Localities!BH43:BH49)","v":432},{"$f":"SUM(Localities!BI43:BI49)","v":432},{"$f":"SUM(Localities!BJ43:BJ49)","v":432},0,6731.3828140721689,null,{"$f":"SUM(Localities!BK43:BK49)","v":438},null,"Thompson Point, Nankin, Tungamull, Joskeleigh, Coorooman, Coowonga, "]
[null,"Cost Catchment 27","Rural Localities with water",{"$f":"SUM(Localities!BF50:BF52)","v":190.19698281344},{"$f":"SUM(Localities!BG50:BG52)","v":190.19698281344},{"$f":"SUM(Localities!BH50:BH52)","v":190.19698281344},{"$f":"SUM(Localities!BI50:BI52)","v":190.19698281344},{"$f":"SUM(Localities!BJ50:BJ52)","v":191.19698281344},1,2964.5990471723562,null,{"$f":"SUM(Localities!BK50:BK52)","v":321.44360740294997},null,"Marlborough, Ogmore, Nerimbera"]
[null,"Cost Catchment 28","N & W Shire - Rural",{"$f":"SUM(Localities!BF53:BF66)","v":307.33004654564002},{"$f":"SUM(Localities!BG53:BG66)","v":307.33004654564002},{"$f":"SUM(Localities!BH53:BH66)","v":307.33004654564002},{"$f":"SUM(Localities!BI53:BI66)","v":307.33004654564002},{"$f":"SUM(Localities!BJ53:BJ66)","v":307.33004654564002},0,4788.7874851049091,null,{"$f":"SUM(Localities!BK53:BK66)","v":351.922117651924},null,"Canal Creek, Canoona, Jardine, Mount Gardner, Wattlebank, Yaamba, Stanage, Kunwarara, Barmoya, Sandringham, Rossmoya, Milman, Lake Mary, Green Lake,"]
[null,"Cost Catchment 29","The Keppels",{"$f":"Localities!BF67","v":19},{"$f":"Localities!BG67","v":19},{"$f":"Localities!BH67","v":19},{"$f":"Localities!BI67","v":19},{"$f":"Localities!BJ67","v":19},0,296.05618858187785,null,{"$f":"Localities!BK67","v":19}]
[null,"Cost Catchment 30","Coral Sea",{"$f":"Localities!BF68","v":0},{"$f":"Localities!BG68","v":0},{"$f":"Localities!BH68","v":0},{"$f":"Localities!BI68","v":0},{"$f":"Localities!BJ68","v":0},0,0,null,{"$f":"Localities!BK68","v":0}]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":15087.135985800702},{"$f":"SUM(E8:E37)","v":17446.67465743146},{"$f":"SUM(F8:F37)","v":19462.635348700544},{"$f":"SUM(G8:G37)","v":20937.948801262439},{"$f":"SUM(H8:H37)","v":22691.727300523195}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"YEAR","v":2011},{"$f":"D42 +1","v":2012},{"$f":"E42 +1","v":2013},{"$f":"F42 +1","v":2014},{"$f":"G42 +1","v":2015},{"$f":"H42 +1","v":2016},{"$f":"I42 +1","v":2017},{"$f":"J42 +1","v":2018},{"$f":"K42 +1","v":2019},{"$f":"L42 +1","v":2020},{"$f":"M42 +1","v":2021},{"$f":"N42 +1","v":2022},{"$f":"O42 +1","v":2023},{"$f":"P42 +1","v":2024},{"$f":"Q42 +1","v":2025},{"$f":"R42 +1","v":2026},{"$f":"S42 +1","v":2027},{"$f":"T42 +1","v":2028},{"$f":"U42 +1","v":2029},{"$f":"V42 +1","v":2030},{"$f":"W42 +1","v":2031},{"$f":"X42 +1","v":2032},{"$f":"Y42 +1","v":2033},{"$f":"Z42 +1","v":2034},{"$f":"AA42 +1","v":2035},{"$f":"AB42 +1","v":2036},{"$f":"AC42 +1","v":2037},{"$f":"AD42 +1","v":2038},{"$f":"AE42 +1","v":2039},{"$f":"AF42 +1","v":2040},{"$f":"AG42 +1","v":2041},null,"Ult"]
[null,{"$f":"B8","v":"Cost Catchment 1"},{"$f":"C8","v":"Yeppoon"},{"$f":"D8","v":3437.4287690855499},{"$f":"$D43+($I43-$D43)/5*1","v":3491.1243956855583},{"$f":"$D43+($I43-$D43)/5*2","v":3544.8200222855662},{"$f":"$D43+($I43-$D43)/5*3","v":3598.5156488855746},{"$f":"$D43+($I43-$D43)/5*4","v":3652.2112754855825},{"$f":"E8","v":3705.9069020855909},{"$f":"$I43+($N43-$I43)/5*1","v":3885.9314318060319},{"$f":"$I43+($N43-$I43)/5*2","v":4065.9559615264729},{"$f":"$I43+($N43-$I43)/5*3","v":4245.9804912469144},{"$f":"$I43+($N43-$I43)/5*4","v":4426.0050209673554},{"$f":"F8","v":4606.0295506877965},{"$f":"$N43+($S43-$N43)/5*1","v":4659.3071046399664},{"$f":"$N43+($S43-$N43)/5*2","v":4712.5846585921363},{"$f":"$N43+($S43-$N43)/5*3","v":4765.8622125443071},{"$f":"$N43+($S43-$N43)/5*4","v":4819.139766496477},{"$f":"G8","v":4872.4173204486469},{"$f":"$S43+($X43-$S43)/5*1","v":4993.7999823738892},{"$f":"$S43+($X43-$S43)/5*2","v":5115.1826442991314},{"$f":"$S43+($X43-$S43)/5*3","v":5236.5653062243728},{"$f":"$S43+($X43-$S43)/5*4","v":5357.947968149615},{"$f":"H8","v":5479.3306300748573},{"$f":"$S43+($X43-$S43)/5*6","v":5600.7132920000995},{"$f":"$S43+($X43-$S43)/5*7","v":5722.0959539253417},{"$f":"$S43+($X43-$S43)/5*8","v":5843.4786158505831},{"$f":"$S43+($X43-$S43)/5*9","v":5964.8612777758253},{"$f":"$S43+($X43-$S43)/5*10","v":6086.2439397010676},{"$f":"$S43+($X43-$S43)/5*11","v":6207.6266016263098},{"$f":"$S43+($X43-$S43)/5*12","v":6329.0092635515521},{"$f":"$S43+($X43-$S43)/5*13","v":6450.3919254767934},{"$f":"$S43+($X43-$S43)/5*14","v":6571.7745874020356},{"$f":"$S43+($X43-$S43)/5*15","v":6693.1572493272779},null,{"$f":"L8","v":6540.0495566956506}]
[null,{"$f":"B9","v":"Cost Catchment 2"},"Cooee Bay",{"$f":"D9","v":842.40240243828987},{"$f":"$D44+($I44-$D44)/5*1","v":845.41440243828993},{"$f":"$D44+($I44-$D44)/5*2","v":848.42640243828998},{"$f":"$D44+($I44-$D44)/5*3","v":851.43840243828993},{"$f":"$D44+($I44-$D44)/5*4","v":854.45040243828998},{"$f":"E9","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*1","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*2","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*3","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*4","v":857.46240243829004},{"$f":"F9","v":857.46240243829004},{"$f":"$N44+($S44-$N44)/5*1","v":858.8250919881732},{"$f":"$N44+($S44-$N44)/5*2","v":860.18778153805647},{"$f":"$N44+($S44-$N44)/5*3","v":861.55047108793963},{"$f":"$N44+($S44-$N44)/5*4","v":862.9131606378229},{"$f":"G9","v":864.27585018770606},{"$f":"$S44+($X44-$S44)/5*1","v":877.09473832631681},{"$f":"$S44+($X44-$S44)/5*2","v":889.91362646492769},{"$f":"$S44+($X44-$S44)/5*3","v":902.73251460353845},{"$f":"$S44+($X44-$S44)/5*4","v":915.55140274214932},{"$f":"H9","v":928.37029088076008},{"$f":"$S44+($X44-$S44)/5*6","v":941.18917901937084},{"$f":"$S44+($X44-$S44)/5*7","v":954.00806715798171},{"$f":"$S44+($X44-$S44)/5*8","v":966.82695529659247},{"$f":"$S44+($X44-$S44)/5*9","v":979.64584343520335},{"$f":"$S44+($X44-$S44)/5*10","v":992.46473157381411},{"$f":"$S44+($X44-$S44)/5*11","v":1005.283619712425},{"$f":"$S44+($X44-$S44)/5*12","v":1018.1025078510357},{"$f":"$S44+($X44-$S44)/5*13","v":1030.9213959896465},{"$f":"$S44+($X44-$S44)/5*14","v":1043.7402841282574},{"$f":"$S44+($X44-$S44)/5*15","v":1056.5591722668682},null,{"$f":"L9","v":967.3202554468329}]
[null,{"$f":"B10","v":"Cost Catchment 3"},"Taranganba",1006.4059933204642,1016.9179933204643,1027.4299933204645,1037.9419933204645,1048.4539933204646,{"$f":"E10","v":1058.9659933204648},1058.9659933204648,1058.9659933204648,1058.9659933204648,1058.9659933204648,{"$f":"F10","v":1058.9659933204648},1059.7773462608848,1060.5886992013047,1061.4000521417249,1062.2114050821449,{"$f":"G10","v":1063.0227580225649},1067.1868636499589,1071.3509692773528,1075.5150749047468,1079.6791805321407,{"$f":"H10","v":1083.8432861595347},1088.0073917869288,1092.1714974143226,1096.3356030417167,1100.4997086691105,1104.6638142965046,1108.8279199238987,1112.9920255512925,1117.1561311786866,1121.3202368060804,1125.4843424334745,null,1346.5710343445385]
[null,{"$f":"B11","v":"Cost Catchment 4"},"Lammermoor",664.95465959180285,693.17934134460313,721.40402309740352,749.6287048502038,777.8533866030042,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,823.61455766125448,841.15104696670448,858.6875362721546,876.22402557760461,893.76051488305461,906.37260654192255,918.9846982007906,931.59678985965854,944.2088815185266,956.82097317739454,969.43306483626247,982.04515649513053,994.65724815399847,1007.2693398128665,1019.8814314717345,1032.4935231306024,1045.1056147894706,1057.7177064483385,1070.3297981072064,1082.9418897660744,null,987.36476089767052]
[null,{"$f":"B12","v":"Cost Catchment 5"},"Rosslyn",340.2595870701,387.3435870701,434.4275870701,481.51158707010006,528.59558707010001,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,null,657.81127540077011]
[null,{"$f":"B13","v":"Cost Catchment 6"},"Meikleville Hill",245.39654761466002,248.21297023725882,251.02939285985761,253.84581548245637,256.66223810505517,259.47866072765396,262.68735701821737,265.89605330878078,269.10474959934425,272.31344588990765,275.52214218047106,279.61428734764343,283.70643251481584,287.79857768198821,291.89072284916062,295.98286801633299,309.96297086303059,323.9430737097282,337.9231765564258,351.90327940312341,365.88338224982101,379.86348509651862,393.84358794321622,407.82369078991383,421.80379363661143,435.78389648330904,449.76399933000664,463.74410217670425,477.72420502340185,491.70430787009946,505.68441071679706,null,440.18720323470893]
[null,{"$f":"B14","v":"Cost Catchment 7"},"Barlows Hill",349.75999999999988,356.70799999999991,363.65599999999995,370.60399999999993,377.55199999999996,384.5,384.5,384.5,384.5,384.5,384.5,386.69626277804997,388.8925255561,391.08878833414997,393.28505111219999,395.48131389024996,408.90964888299959,422.33798387574916,435.76631886849879,449.19465386124836,462.62298885399798,476.05132384674755,489.47965883949718,502.9079938322468,516.33632882499637,529.76466381774594,543.19299881049562,556.62133380324519,570.04966879599476,583.47800378874445,596.90633878149401,null,486.29406010233902]
[null,{"$f":"B15","v":"Cost Catchment 8"},"Pacific Heights",361.33999999999992,413.39459999999997,465.44919999999996,517.50379999999996,569.55840000000001,621.61300000000006,684.79040000000009,747.96780000000001,811.14520000000005,874.32259999999997,937.5,937.76959999999997,938.03919999999994,938.30880000000002,938.57839999999999,938.84799999999996,940.57839999999999,942.30880000000002,944.03919999999994,945.76959999999997,947.5,949.23040000000003,950.96080000000006,952.69119999999998,954.42160000000001,956.15200000000004,957.88240000000008,959.61280000000011,961.34320000000002,963.07360000000006,964.80400000000009,null,966.10783394559007]
[null,{"$f":"B16","v":"Cost Catchment 9"},"Mulambin",196.36000000000013,206.2880000000001,216.21600000000007,226.14400000000006,236.07200000000003,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,null,292.07573230726001]
[null,{"$f":"B17","v":"Cost Catchment 10"},"Causeway Lake",68.159563707040007,68.889563707040011,69.619563707040001,70.349563707040005,71.079563707039995,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,null,73.309563707039999]
[null,{"$f":"B18","v":"Cost Catchment 11"},"Hidden Valley",162.60455504149598,185.417153363176,208.22975168485598,231.042350006536,253.85494832821598,276.667546649896,319.89754664989596,363.12754664989598,406.35754664989594,449.5875466498959,492.81754664989592,544.38754664989597,595.95754664989602,647.52754664989607,699.097546649896,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,null,870.6991995340461]
[null,{"$f":"B19","v":"Cost Catchment 12"},"Taroomball",267.9800000000003,278.78400000000022,289.58800000000019,300.39200000000011,311.19600000000008,322,339.61317751998001,357.22635503996003,374.83953255994004,392.45271007992,410.06588759990001,465.38806472513801,520.71024185037606,576.03241897561406,631.35459610085206,686.67677322609006,731.75110425075206,776.82543527541407,821.89976630007607,866.97409732473807,912.04842834940007,957.12275937406207,1002.1970903987241,1047.2714214233861,1092.3457524480482,1137.4200834727101,1182.494414497372,1227.5687455220341,1272.6430765466962,1317.7174075713581,1362.79173859602,null,974.27434466332977]
[null,{"$f":"B20","v":"Cost Catchment 13"},"Farnborough",352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,null,352.95347529313381]
[null,{"$f":"B21","v":"Cost Catchment 14"},"Emu Park",1278.8834734012967,1391.5507717592172,1504.2180701171378,1616.8853684750584,1729.5526668329787,1842.2199651908993,1879.3648642578889,1916.5097633248786,1953.654662391868,1990.7995614588576,2027.9444605258473,2105.8202025663668,2183.6959446068859,2261.5716866474054,2339.4474286879245,2417.323170728444,2513.7708403688507,2610.2185100092574,2706.6661796496637,2803.1138492900704,2899.5615189304772,2996.0091885708839,3092.4568582112906,3188.9045278516969,3285.3521974921036,3381.7998671325104,3478.2475367729171,3574.6952064133238,3671.1428760537301,3767.5905456941373,3864.0382153345436,null,3467.3602681930806]
[null,{"$f":"B22","v":"Cost Catchment 15"},"Zilzie",924.34426387569124,988.82822387569104,1053.3121838756908,1117.7961438756906,1182.2801038756902,1246.76406387569,1288.7574995315319,1330.7509351873739,1372.7443708432161,1414.737806499058,1456.7312421549,1473.825802211546,1490.9203622681921,1508.0149223248382,1525.1094823814842,1542.2040424381303,1547.0773614990403,1551.9506805599503,1556.8239996208601,1561.6973186817702,1566.5706377426802,1571.4439568035903,1576.3172758645003,1581.1905949254101,1586.0639139863201,1590.9372330472302,1595.8105521081402,1600.6838711690502,1605.55719022996,1610.4305092908701,1615.3038283517801,null,1786.405290824146]
[null,{"$f":"B23","v":"Cost Catchment 16"},"Kinka Beach",367.75525637622002,370.09125637622003,372.42725637621999,374.76325637622,377.09925637621996,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,null,392.58968034082]
[null,{"$f":"B24","v":"Cost Catchment 17"},"Tanby",105.04,112.83200000000001,120.62400000000001,128.416,136.208,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,null,152.4320217042]
[null,{"$f":"B25","v":"Cost Catchment 18"},"Barmaryee",283.87401137981033,292.70055805095512,301.52710472209986,310.35365139324466,319.1801980643894,328.0067447355342,344.80674473553421,361.60674473553422,378.40674473553418,395.20674473553419,412.0067447355342,418.20086233236418,424.39497992919422,430.5890975260242,436.78321512285424,442.97733271968423,449.68112765629422,456.38492259290422,463.08871752951427,469.79251246612426,476.49630740273426,483.20010233934426,489.90389727595425,496.6076922125643,503.3114871491743,510.01528208578429,516.71907702239434,523.42287195900428,530.12666689561433,536.83046183222427,543.53425676883433,null,528.7280739910442]
[null,{"$f":"B26","v":"Cost Catchment 19"},"Inverness",92.082691344735508,92.8666913447355,93.650691344735506,94.434691344735498,95.218691344735504,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,null,106.5896606388455]
[null,{"$f":"B27","v":"Cost Catchment 20"},"Adelaiade Park",134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,null,134]
[null,{"$f":"B28","v":"Cost Catchment 21"},"Bangalee",90.13000000000001,92.904000000000011,95.678000000000011,98.451999999999998,101.226,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,null,108.24687344086999]
[null,{"$f":"B29","v":"Cost Catchment 22"},"Keppel Sands",270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,null,294.55969974501039]
[null,{"$f":"B30","v":"Cost Catchment 23"},"Glenlee-Rockyview",1323.3444533161769,1340.5664533161771,1357.7884533161771,1375.0104533161773,1392.2324533161773,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,null,2126.1672207218176]
[null,{"$f":"B31","v":"Cost Catchment 24"},"NE Shire & Shoalwater",464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,null,464.55128754859999]
[null,{"$f":"B32","v":"Cost Catchment 25"},"Sth Shire",508.27367799315101,514.67367799315105,521.07367799315102,527.473677993151,533.87367799315109,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,547.7336779931511,555.19367799315103,562.65367799315106,570.11367799315099,577.57367799315102,594.91367799315105,612.25367799315109,629.593677993151,646.93367799315104,664.27367799315107,681.6136779931511,698.95367799315113,716.29367799315105,733.63367799315108,750.97367799315111,768.31367799315115,785.65367799315118,802.9936779931511,820.33367799315124,837.67367799315116,null,680.27367799315107]
[null,{"$f":"B33","v":"Cost Catchment 26"},"SE Shire",432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,null,438]
[null,{"$f":"B34","v":"Cost Catchment 27"},"Rural Localities with water",190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.39698281343999,190.59698281344001,190.79698281344,190.99698281344001,191.19698281344,191.39698281343999,191.59698281344001,191.79698281344,191.99698281344001,192.19698281344,192.39698281343999,192.59698281344001,192.79698281344,192.99698281344001,193.19698281344,null,321.44360740294997]
[null,{"$f":"B35","v":"Cost Catchment 28"},"N & W Shire - Rural",307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,null,351.922117651924]
[null,{"$f":"B36","v":"Cost Catchment 29"},"The Keppels",19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,null,19]
[null,{"$f":"B37","v":"Cost Catchment 30"},"Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[null,{"$f":"WACC","v":6.0999999999999999E-2}]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2011},{"$f":"D80 +1","v":2012},{"$f":"E80 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,{"$f":"B8","v":"Cost Catchment 1"},"Yeppoon",{"$f":"D43","v":3437.4287690855499},{"$f":"E43","v":3491.1243956855583},3544.8200222855662,3598.5156488855746,3652.2112754855825,3705.9069020855909,3885.9314318060319,4065.9559615264729,4245.9804912469144,4426.0050209673554,4606.0295506877965,4659.3071046399664,4712.5846585921363,4765.8622125443071,4819.139766496477,4872.4173204486469,4993.7999823738892,5115.1826442991314,5236.5653062243728,5357.947968149615,5479.3306300748573,5600.7132920000995,5722.0959539253417,5843.4786158505831,5964.8612777758253,6086.2439397010676,6207.6266016263098,6329.0092635515521,6450.3919254767934,6571.7745874020356,6693.1572493272779]
[null,"Cost Catchment 2","Cooee Bay",842.40240243828987,{"$f":"IF(E44=\"\",(($E9-$D9)/5)*((1+ICSInf)^(E$80-YEAR)),E44*((1+ICSInf)^(Y$80-YEAR)))","v":1281.3661564222887},{"$f":"IF(F44=\"\",(($E9-$D9)/5)*((1+ICSInf)^(F$80-YEAR)),F44*((1+ICSInf)^(Z$80-YEAR)))","v":1311.6499703191116},{"$f":"IF(G44=\"\",(($E9-$D9)/5)*((1+ICSInf)^(G$80-YEAR)),G44*((1+ICSInf)^(AA$80-YEAR)))","v":1342.6325903092379},{"$f":"IF(H44=\"\",(($E9-$D9)/5)*((1+ICSInf)^(H$80-YEAR)),H44*((1+ICSInf)^(AB$80-YEAR)))","v":1374.3298551108423},{"$f":"IF(I44=\"\",(($E9-$D9)/5)*((1+ICSInf)^(I$80-YEAR)),I44*((1+ICSInf)^(AC$80-YEAR)))","v":1406.7579574683871},{"$f":"IF(J44=\"\",(($F9-$E9)/5)*((1+ICSInf)^(J$80-YEAR)),J44*((1+ICSInf)^(Y$80-YEAR)))","v":1299.626904533571},{"$f":"IF(K44=\"\",(($F9-$E9)/5)*((1+ICSInf)^(K$80-YEAR)),K44*((1+ICSInf)^(Z$80-YEAR)))","v":1325.6194426242425},{"$f":"IF(L44=\"\",(($F9-$E9)/5)*((1+ICSInf)^(L$80-YEAR)),L44*((1+ICSInf)^(AA$80-YEAR)))","v":1352.131831476727},{"$f":"IF(M44=\"\",(($F9-$E9)/5)*((1+ICSInf)^(M$80-YEAR)),M44*((1+ICSInf)^(AB$80-YEAR)))","v":1379.1744681062617},{"$f":"IF(N44=\"\",(($F9-$E9)/5)*((1+ICSInf)^(N$80-YEAR)),N44*((1+ICSInf)^(AC$80-YEAR)))","v":1406.7579574683871},{"$f":"IF(O44=\"\",(($G9-$F9)/5)*((1+ICSInf)^(O$80-YEAR)),O44*((1+ICSInf)^(Y$80-YEAR)))","v":1301.6922872215102},{"$f":"IF(P44=\"\",(($G9-$F9)/5)*((1+ICSInf)^(P$80-YEAR)),P44*((1+ICSInf)^(Z$80-YEAR)))","v":1329.8328233076388},{"$f":"IF(Q44=\"\",(($G9-$F9)/5)*((1+ICSInf)^(Q$80-YEAR)),Q44*((1+ICSInf)^(AA$80-YEAR)))","v":1358.5783039223236},{"$f":"IF(R44=\"\",(($G9-$F9)/5)*((1+ICSInf)^(R$80-YEAR)),R44*((1+ICSInf)^(AB$80-YEAR)))","v":1387.9416706322729},{"$f":"IF(S44=\"\",(($G9-$F9)/5)*((1+ICSInf)^(S$80-YEAR)),S44*((1+ICSInf)^(AC$80-YEAR)))","v":1417.9361406890512},{"$f":"IF(AND($H9=\"\",$L9=\"\"),0,IF(AND($H9=\"\",$L9>0),((($G9-$F9)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H9>0,((($H9-$G9)/5)*((1+ICSInf)^(T$80-YEAR))),T44*((1+ICSInf)^(T$80-YEAR)))))","v":17.597586391840519},17.949538119677332,18.308528882070874,18.67469945971229,19.048193448906538,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":1292.0510507437614},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1541.3083769800389,1588.3858828188361,1636.7299655403924,1686.3724572176841,1737.3459565758512,1605.0391154082592,1637.1398977164247,1669.8826956707528,1703.2803495841679,1737.3459565758512,1606.2688557530764,1639.6485680198516,1673.7209612349966,1708.5003907515393,1744.0015090642496,5.7164246797738221,5.830753173369299,5.9473682368366845,6.0663156015734181,6.187641913604887,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":1493.6009944780169},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,1050.6285979613438,1115.2759541245191,1182.0889530950362,1251.1283616427249,1322.4565109510829,1221.7453987611407,1246.1803067363637,1271.1039128710906,1296.5259911285125,1322.4565109510829,1248.3248653915373,1300.4024186623724,1354.0637441178842,1409.3513616241517,1466.3088583330225,17.313699140586515,17.659973123398245,18.013172585866208,18.373436037583531,18.740904758335205,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":1330.8238534494017},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,587.08363844684459,671.61621803459298,759.29526735047261,850.21283215177345,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":790.28470784229967},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,376.20804510754959,388.08633812855163,400.28927965235061,412.82510430185022,425.70224622546891,398.14638600000944,411.06989295491468,424.3510816336161,437.99908990228357,452.02327806904435,423.8019646058255,438.60437713625436,453.8293653820578,469.48791140683915,485.59126752645875,19.191685343643044,19.575519050515908,19.967029431526221,20.366370020156747,20.773697420559884,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":521.47116222640147},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,540.65031019913954,562.20478315567323,584.40517490638842,607.26870041387008,630.81300487168846,582.7737092287507,594.42918341332575,606.31776708159214,618.44412242322403,630.81300487168846,586.1025108037968,601.21993862641989,616.70762255762611,632.57432587063022,648.82901426713136,18.434226321214702,18.802910847638998,19.178969064591776,19.562548445883611,19.953799414801285,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":653.51645226627659},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,626.56828196914353,719.57500097889658,816.0513614362518,916.09894631151008,1019.822014037204,1037.9137619043952,1156.343013194959,1279.0942690323836,1406.2930378980273,1538.068119810684,1421.345821050616,1450.1895335908696,1479.6184563043128,1509.6444601128576,1540.2796566912223,2.3754683840888071,2.4229777517705835,2.4714373068059947,2.5208660529421145,2.5712833740009571,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":1303.0899239574437},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,312.6637787500145,334.26554049647768,356.60630720129939,379.70699835811536,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":337.70528345229059},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,104.41359315657226,107.63043017937008,110.93417524581719,114.32701794285045,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":98.579142545818129},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,281.03053893392513,321.91896295549685,364.33051172235781,408.30975485471112,453.90243550766957,484.85794495276252,561.38780501945905,640.78491631084216,723.13335693187298,808.51942121122079,825.10988249440686,921.33825176620724,1021.0857118558816,1124.4545350484366,1231.5496768839514,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":1030.5056773164174},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,422.54352601723838,447.69716090064577,473.68792376898233,500.53923828769229,528.27513021764287,514.74026311126374,552.2646827571449,591.08418308361661,631.2355575500444,672.75655332189592,705.37302655567908,805.00744826547304,908.3450976330364,1015.4942499959961,1126.566030414421,61.877397297178277,63.114945243121845,64.377244147984271,65.664789030943965,66.978084811562837,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":1313.9244420855939},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":484.52948544446662},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,2109.1266705806233,2325.490556814822,2549.6653478301555,2781.8769342633764,3022.3571180147947,2848.4900726599676,2962.8851329437548,3080.7165996098288,3202.0761708893692,3327.0578383802472,3191.7208073301449,3375.9495375179772,3566.2707285903903,3762.8543874906927,3965.8748844555721,132.40198217165207,135.0500218150851,137.75102225138679,140.50604269641451,143.31616355034282,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":4112.8785863902331},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,1498.7336588247438,1628.3992232523633,1762.6519167935576,1901.6233583870985,2045.4485968776639,1953.3263674859838,2057.3138926656702,2164.6795883055497,2275.5169862139583,2389.9220082033803,2233.8281651803945,2304.9325708124347,2377.987621403684,2453.0429009902587,2530.1491967117345,6.6900227431628396,6.8238231980260968,6.9602996619866175,7.0995056552263494,7.2414957683308776,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":2157.2558002509982},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,560.93486146033365,575.76496720047271,590.9639032256332,606.54049070491999,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":520.88329596066626},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,{"$f":"B24","v":"Cost Catchment 17"},"Tanby",105.04,171.01566491469026,186.48225180766974,202.49909591040245,219.08202087652145,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":197.68114153304813},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 18","Barmaryee",283.87401137981033,443.63638467797239,466.15477408827616,489.39644452112083,513.38131986164399,538.12983163797981,522.61197814465095,559.03667617657879,596.70931733852569,635.66524947647997,675.94073517301706,633.85297202625225,656.10601134987178,678.99563105762525,702.53839314914921,726.75126747191086,9.2028738588370427,9.3869313360137845,9.5746699627340597,9.76616336198874,9.9614866292285154,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":663.33019318977256},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 19","Inverness",92.082691344735508,140.75491854037199,144.78206497306772,148.9139952956551,153.1532900051568,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":131.7911223282791},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 20","Adelaiade Park",134,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":183.95328448214201},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,140.81146601349249,147.91624294049464,155.2488863581714,162.81566901537911,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":142.76971332942367},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":371.09731836477653},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,2031.8514550499335,2099.1133460410342,2168.2529720897592,2239.3185378420167,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":1934.8789254887517},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":637.72936682815646},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,780.07357182437522,805.56931315382838,831.77285470772972,858.70231019852588,886.37623476707063,818.874630228162,835.25212283272538,851.95716528937965,868.99630859516731,886.37623476707063,830.18150115364062,858.31813952070138,887.24817082198319,916.99207611950794,947.57083836060497,23.804104126271227,24.280186208796653,24.765789932972584,25.261105731632036,25.766327846264677,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":935.70951354323336},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 26","SE Shire",432,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":593.04342459914437},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,0.2745571410181224,0.2800482838384849,0.28564924951525456,0.29136223450555965,0.29718947919567085,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":262.74704200376397},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":421.89829464268706},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 29","The Keppels",19,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":26.082928396721627},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":false}]

{"sheet":"Catchment Demand- Sewer","index":27,"n_rows":110,"n_cols":36,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Sewerage Network"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (ET) Equivalent Tennement"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2011},{"$f":"D7+5","v":2016},{"$f":"E7+5","v":2021},2026,2031,"NPV 2011-2031",{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2012 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"Cost Catchment 1","Yeppoon",{"$f":"Localities!BF4","v":3437.4287690855499},{"$f":"Localities!BG4","v":3705.9069020855909},{"$f":"Localities!BH4","v":4606.0295506877965},{"$f":"Localities!BI4","v":4872.4173204486469},{"$f":"Localities!BJ4","v":5479.3306300748573},{"$f":"X43-D43","v":2041.9018609893074},{"$f":"NPV(WACCII,E81:AH81)","v":64503.372976453022},null,{"$f":"Localities!BK4","v":6540.0495566956506}]
[null,"Cost Catchment 2","Cooee Bay",{"$f":"Localities!BF5","v":842.40240243828987},{"$f":"Localities!BG5","v":857.46240243829004},{"$f":"Localities!BH5","v":857.46240243829004},{"$f":"Localities!BI5","v":864.27585018770606},{"$f":"Localities!BJ5","v":928.37029088076008},{"$f":"X44-D44","v":85.967888442470212},13398.786959654728,null,{"$f":"Localities!BK5","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",{"$f":"Localities!BF6","v":1006.4059933204642},{"$f":"Localities!BG6","v":1058.9659933204648},{"$f":"Localities!BH6","v":1058.9659933204648},{"$f":"Localities!BI6","v":1063.0227580225649},{"$f":"Localities!BJ6","v":1083.8432861595347},77.437292839070551,16386.656220046414,null,{"$f":"Localities!BK6","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",{"$f":"Localities!BF7","v":664.95465959180285},{"$f":"Localities!BG7","v":806.07806835580448},{"$f":"Localities!BH7","v":806.07806835580448},{"$f":"Localities!BI7","v":893.76051488305461},{"$f":"Localities!BJ7","v":956.82097317739454},291.86631358559168,12455.410673954066,null,{"$f":"Localities!BK7","v":987.36476089767052}]
[null,"Cost Catchment 5","Rosslyn",{"$f":"Localities!BF8","v":340.2595870701},{"$f":"Localities!BG8","v":575.67958707010007},{"$f":"Localities!BH8","v":575.67958707010007},{"$f":"Localities!BI8","v":575.67958707010007},{"$f":"Localities!BJ8","v":575.67958707010007},235.42000000000007,8323.0702584709361,null,{"$f":"Localities!BK8","v":657.81127540077011}]
[null,"Cost Catchment 6","Meikleville Hill",{"$f":"Localities!BF9","v":245.39654761466002},{"$f":"Localities!BG9","v":259.47866072765396},{"$f":"Localities!BH9","v":275.52214218047106},{"$f":"Localities!BI9","v":295.98286801633299},{"$f":"Localities!BJ9","v":365.88338224982101},120.48683463516099,4235.0485851588219,null,{"$f":"Localities!BK9","v":440.18720323470893}]
[null,"Cost Catchment 7","Barlows Hill",{"$f":"Localities!BF10","v":349.75999999999988},{"$f":"Localities!BG10","v":384.5},{"$f":"Localities!BH10","v":384.5},{"$f":"Localities!BI10","v":395.48131389024996},{"$f":"Localities!BJ10","v":462.62298885399798},112.8629888539981,5988.5408401800723,null,{"$f":"Localities!BK10","v":486.29406010233902}]
[null,"Cost Catchment 8","Pacific Heights",{"$f":"Localities!BF11","v":361.33999999999992},{"$f":"Localities!BG11","v":621.61300000000006},{"$f":"Localities!BH11","v":937.5},{"$f":"Localities!BI11","v":938.84799999999996},{"$f":"Localities!BJ11","v":947.5},586.16000000000008,11170.105217008706,null,{"$f":"Localities!BK11","v":966.10783394559007}]
[null,"Cost Catchment 9","Mulambin",{"$f":"Localities!BF12","v":196.36000000000013},{"$f":"Localities!BG12","v":246},{"$f":"Localities!BH12","v":246},{"$f":"Localities!BI12","v":246},{"$f":"Localities!BJ12","v":246},49.639999999999873,3696.6998677090401,null,{"$f":"Localities!BK12","v":292.07573230726001}]
[null,"Cost Catchment 10","Causeway Lake",{"$f":"Localities!BF13","v":68.159563707040007},{"$f":"Localities!BG13","v":71.809563707039999},{"$f":"Localities!BH13","v":71.809563707039999},{"$f":"Localities!BI13","v":71.809563707039999},{"$f":"Localities!BJ13","v":71.809563707039999},3.6499999999999915,1108.8967844004239,null,{"$f":"Localities!BK13","v":73.309563707039999}]
[null,"Cost Catchment 11","Hidden Valley",{"$f":"Localities!BF14","v":162.60455504149598},{"$f":"Localities!BG14","v":276.667546649896},{"$f":"Localities!BH14","v":492.81754664989592},{"$f":"Localities!BI14","v":750.66754664989605},{"$f":"Localities!BJ14","v":750.66754664989605},588.06299160840013,6147.5603690663102,null,{"$f":"Localities!BK14","v":870.6991995340461}]
[null,"Cost Catchment 12","Taroomball",{"$f":"Localities!BF15","v":267.9800000000003},{"$f":"Localities!BG15","v":322},{"$f":"Localities!BH15","v":410.06588759990001},{"$f":"Localities!BI15","v":686.67677322609006},{"$f":"Localities!BJ15","v":912.04842834940007},644.06842834939971,6397.4872598188185,null,{"$f":"Localities!BK15","v":974.27434466332977}]
[null,"Cost Catchment 13","Farnborough",{"$f":"Localities!BF16","v":352.95347529313381},{"$f":"Localities!BG16","v":352.95347529313381},{"$f":"Localities!BH16","v":352.95347529313381},{"$f":"Localities!BI16","v":352.95347529313381},{"$f":"Localities!BJ16","v":352.95347529313381},0,5499.6874022112197,null,{"$f":"Localities!BK16","v":352.95347529313381}]
[null,"Cost Catchment 14","Emu Park",{"$f":"Localities!BF17","v":1278.8834734012967},{"$f":"Localities!BG17","v":1842.2199651908993},{"$f":"Localities!BH17","v":2027.9444605258473},{"$f":"Localities!BI17","v":2417.323170728444},{"$f":"Localities!BJ17","v":2899.5615189304772},1620.6780455291805,29895.991766901694,null,{"$f":"Localities!BK17","v":3467.3602681930806}]
[null,"Cost Catchment 15","Zilzie",{"$f":"Localities!BF18","v":924.34426387569124},{"$f":"Localities!BG18","v":1246.76406387569},{"$f":"Localities!BH18","v":1456.7312421549},{"$f":"Localities!BI18","v":1542.2040424381303},{"$f":"Localities!BJ18","v":1566.5706377426802},642.22637386698898,20234.985089525617,null,{"$f":"Localities!BK18","v":1786.405290824146}]
[null,"Cost Catchment 16","Kinka Beach",{"$f":"Localities!BF19","v":367.75525637622002},{"$f":"Localities!BG19","v":379.43525637621997},{"$f":"Localities!BH19","v":379.43525637621997},{"$f":"Localities!BI19","v":379.43525637621997},{"$f":"Localities!BJ19","v":379.43525637621997},11.67999999999995,5880.2184187583662,null,{"$f":"Localities!BK19","v":392.58968034082}]
[null,"Cost Catchment 17","Tanby",{"$f":"Localities!BF20","v":105.04},{"$f":"Localities!BG20","v":144},{"$f":"Localities!BH20","v":144},{"$f":"Localities!BI20","v":144},{"$f":"Localities!BJ20","v":144},38.959999999999994,2136.7023990494563,null,{"$f":"Localities!BK20","v":152.4320217042}]
[null,"Cost Catchment 18","Barmaryee",{"$f":"Localities!BF21","v":283.87401137981033},{"$f":"Localities!BG21","v":328.0067447355342},{"$f":"Localities!BH21","v":412.0067447355342},{"$f":"Localities!BI21","v":442.97733271968423},{"$f":"Localities!BJ21","v":476.49630740273426},192.62229602292393,5682.3187119711583,null,{"$f":"Localities!BK21","v":528.7280739910442}]
[null,"Cost Catchment 19","Inverness",{"$f":"Localities!BF22","v":92.082691344735508},{"$f":"Localities!BG22","v":96.002691344735496},{"$f":"Localities!BH22","v":96.002691344735496},{"$f":"Localities!BI22","v":96.002691344735496},{"$f":"Localities!BJ22","v":96.002691344735496},3.9199999999999875,1485.1296262653304,null,{"$f":"Localities!BK22","v":106.5896606388455}]
[null,"Cost Catchment 20","Adelaiade Park",{"$f":"Localities!BF23","v":134},{"$f":"Localities!BG23","v":134},{"$f":"Localities!BH23","v":134},{"$f":"Localities!BI23","v":134},{"$f":"Localities!BJ23","v":134},0,2087.9752247353495,null,{"$f":"Localities!BK23","v":134}]
[null,"Cost Catchment 21","Bangalee",{"$f":"Localities!BF24","v":90.13000000000001},{"$f":"Localities!BG24","v":104},{"$f":"Localities!BH24","v":104},{"$f":"Localities!BI24","v":104},{"$f":"Localities!BJ24","v":104},13.86999999999999,1582.3927186240765,null,{"$f":"Localities!BK24","v":108.24687344086999}]
[null,"Cost Catchment 22","Keppel Sands",{"$f":"Localities!BF25","v":270.32428804339997},{"$f":"Localities!BG25","v":270.32428804339997},{"$f":"Localities!BH25","v":270.32428804339997},{"$f":"Localities!BI25","v":270.32428804339997},{"$f":"Localities!BJ25","v":270.32428804339997},0,4212.1672841704576,null,{"$f":"Localities!BK25","v":294.55969974501039}]
[null,"Cost Catchment 23","Glenlee-Rockyview",{"$f":"SUM(Localities!BF26:BF30)","v":1323.3444533161769},{"$f":"SUM(Localities!BG26:BG30)","v":1409.4544533161775},{"$f":"SUM(Localities!BH26:BH30)","v":1409.4544533161775},{"$f":"SUM(Localities!BI26:BI30)","v":1409.4544533161775},{"$f":"SUM(Localities!BJ26:BJ30)","v":1409.4544533161775},86.110000000000582,21725.288789867744,null,{"$f":"SUM(Localities!BK26:BK30)","v":2126.1672207218176},null,"Glenlee, Glendale, Rockyview, The Caves, Etna Creek,"]
[null,"Cost Catchment 24","NE Shire & Shoalwater",{"$f":"SUM(Localities!BF31:BF37)","v":464.55128754859999},{"$f":"SUM(Localities!BG31:BG37)","v":464.55128754859999},{"$f":"SUM(Localities!BH31:BH37)","v":464.55128754859999},{"$f":"SUM(Localities!BI31:BI37)","v":464.55128754859999},{"$f":"SUM(Localities!BJ31:BJ37)","v":464.55128754859999},0,7238.5938732864452,null,{"$f":"SUM(Localities!BK31:BK37)","v":464.55128754859999},null,"Shoalwater, Stockyard, Weeriba, Byfield, Bungundarra, Maryvale,"]
[null,"Cost Catchment 25","Sth Shire",{"$f":"SUM(Localities!BF38:BF42)","v":508.27367799315101},{"$f":"SUM(Localities!BG38:BG42)","v":540.27367799315107},{"$f":"SUM(Localities!BH38:BH42)","v":540.27367799315107},{"$f":"SUM(Localities!BI38:BI42)","v":577.57367799315102},{"$f":"SUM(Localities!BJ38:BJ42)","v":664.27367799315107},156.00000000000006,8508.9061912759207,null,{"$f":"SUM(Localities!BK38:BK42)","v":680.27367799315107},null,"Cawarral, Iron Pot, Mulara, Bondoola, Cobraball, Mount Chalmers"]
[null,"Cost Catchment 26","SE Shire",{"$f":"SUM(Localities!BF43:BF49)","v":432},{"$f":"SUM(Localities!BG43:BG49)","v":432},{"$f":"SUM(Localities!BH43:BH49)","v":432},{"$f":"SUM(Localities!BI43:BI49)","v":432},{"$f":"SUM(Localities!BJ43:BJ49)","v":432},0,6731.3828140721689,null,{"$f":"SUM(Localities!BK43:BK49)","v":438},null,"Thompson Point, Nankin, Tungamull, Joskeleigh, Coorooman, Coowonga, "]
[null,"Cost Catchment 27","Rural Localities with water",{"$f":"SUM(Localities!BF50:BF52)","v":190.19698281344},{"$f":"SUM(Localities!BG50:BG52)","v":190.19698281344},{"$f":"SUM(Localities!BH50:BH52)","v":190.19698281344},{"$f":"SUM(Localities!BI50:BI52)","v":190.19698281344},{"$f":"SUM(Localities!BJ50:BJ52)","v":191.19698281344},1,2964.5990471723562,null,{"$f":"SUM(Localities!BK50:BK52)","v":321.44360740294997},null,"Marlborough, Ogmore, Nerimbera"]
[null,"Cost Catchment 28","N & W Shire - Rural",{"$f":"SUM(Localities!BF53:BF66)","v":307.33004654564002},{"$f":"SUM(Localities!BG53:BG66)","v":307.33004654564002},{"$f":"SUM(Localities!BH53:BH66)","v":307.33004654564002},{"$f":"SUM(Localities!BI53:BI66)","v":307.33004654564002},{"$f":"SUM(Localities!BJ53:BJ66)","v":307.33004654564002},0,4788.7874851049091,null,{"$f":"SUM(Localities!BK53:BK66)","v":351.922117651924},null,"Canal Creek, Canoona, Jardine, Mount Gardner, Wattlebank, Yaamba, Stanage, Kunwarara, Barmoya, Sandringham, Rossmoya, Milman, Lake Mary, Green Lake,"]
[null,"Cost Catchment 29","The Keppels",{"$f":"Localities!BF67","v":19},{"$f":"Localities!BG67","v":19},{"$f":"Localities!BH67","v":19},{"$f":"Localities!BI67","v":19},{"$f":"Localities!BJ67","v":19},0,296.05618858187785,null,{"$f":"Localities!BK67","v":19}]
[null,"Cost Catchment 30","Coral Sea",{"$f":"Localities!BF68","v":0},{"$f":"Localities!BG68","v":0},{"$f":"Localities!BH68","v":0},{"$f":"Localities!BI68","v":0},{"$f":"Localities!BJ68","v":0},0,0,null,{"$f":"Localities!BK68","v":0}]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":15087.135985800702},{"$f":"SUM(E8:E37)","v":17446.67465743146},{"$f":"SUM(F8:F37)","v":19462.635348700544},{"$f":"SUM(G8:G37)","v":20937.948801262439},{"$f":"SUM(H8:H37)","v":22691.727300523195}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2011},{"$f":"D42 +1","v":2012},{"$f":"E42 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Ult"]
[null,{"$f":"B8","v":"Cost Catchment 1"},{"$f":"C8","v":"Yeppoon"},{"$f":"D8","v":3437.4287690855499},{"$f":"$D43+($I43-$D43)/5*1","v":3491.1243956855583},{"$f":"$D43+($I43-$D43)/5*2","v":3544.8200222855662},{"$f":"$D43+($I43-$D43)/5*3","v":3598.5156488855746},{"$f":"$D43+($I43-$D43)/5*4","v":3652.2112754855825},{"$f":"E8","v":3705.9069020855909},{"$f":"$I43+($N43-$I43)/5*1","v":3885.9314318060319},{"$f":"$I43+($N43-$I43)/5*2","v":4065.9559615264729},{"$f":"$I43+($N43-$I43)/5*3","v":4245.9804912469144},{"$f":"$I43+($N43-$I43)/5*4","v":4426.0050209673554},{"$f":"F8","v":4606.0295506877965},{"$f":"$N43+($S43-$N43)/5*1","v":4659.3071046399664},{"$f":"$N43+($S43-$N43)/5*2","v":4712.5846585921363},{"$f":"$N43+($S43-$N43)/5*3","v":4765.8622125443071},{"$f":"$N43+($S43-$N43)/5*4","v":4819.139766496477},{"$f":"G8","v":4872.4173204486469},{"$f":"$S43+($X43-$S43)/5*1","v":4993.7999823738892},{"$f":"$S43+($X43-$S43)/5*2","v":5115.1826442991314},{"$f":"$S43+($X43-$S43)/5*3","v":5236.5653062243728},{"$f":"$S43+($X43-$S43)/5*4","v":5357.947968149615},{"$f":"H8","v":5479.3306300748573},{"$f":"$S43+($X43-$S43)/5*6","v":5600.7132920000995},{"$f":"$S43+($X43-$S43)/5*7","v":5722.0959539253417},{"$f":"$S43+($X43-$S43)/5*8","v":5843.4786158505831},{"$f":"$S43+($X43-$S43)/5*9","v":5964.8612777758253},{"$f":"$S43+($X43-$S43)/5*10","v":6086.2439397010676},{"$f":"$S43+($X43-$S43)/5*11","v":6207.6266016263098},{"$f":"$S43+($X43-$S43)/5*12","v":6329.0092635515521},{"$f":"$S43+($X43-$S43)/5*13","v":6450.3919254767934},{"$f":"$S43+($X43-$S43)/5*14","v":6571.7745874020356},{"$f":"$S43+($X43-$S43)/5*15","v":6693.1572493272779},null,{"$f":"L8","v":6540.0495566956506}]
[null,{"$f":"B9","v":"Cost Catchment 2"},"Cooee Bay",{"$f":"D9","v":842.40240243828987},{"$f":"$D44+($I44-$D44)/5*1","v":845.41440243828993},{"$f":"$D44+($I44-$D44)/5*2","v":848.42640243828998},{"$f":"$D44+($I44-$D44)/5*3","v":851.43840243828993},{"$f":"$D44+($I44-$D44)/5*4","v":854.45040243828998},{"$f":"E9","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*1","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*2","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*3","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*4","v":857.46240243829004},{"$f":"F9","v":857.46240243829004},{"$f":"$N44+($S44-$N44)/5*1","v":858.8250919881732},{"$f":"$N44+($S44-$N44)/5*2","v":860.18778153805647},{"$f":"$N44+($S44-$N44)/5*3","v":861.55047108793963},{"$f":"$N44+($S44-$N44)/5*4","v":862.9131606378229},{"$f":"G9","v":864.27585018770606},{"$f":"$S44+($X44-$S44)/5*1","v":877.09473832631681},{"$f":"$S44+($X44-$S44)/5*2","v":889.91362646492769},{"$f":"$S44+($X44-$S44)/5*3","v":902.73251460353845},{"$f":"$S44+($X44-$S44)/5*4","v":915.55140274214932},{"$f":"H9","v":928.37029088076008},{"$f":"$S44+($X44-$S44)/5*6","v":941.18917901937084},{"$f":"$S44+($X44-$S44)/5*7","v":954.00806715798171},{"$f":"$S44+($X44-$S44)/5*8","v":966.82695529659247},{"$f":"$S44+($X44-$S44)/5*9","v":979.64584343520335},{"$f":"$S44+($X44-$S44)/5*10","v":992.46473157381411},{"$f":"$S44+($X44-$S44)/5*11","v":1005.283619712425},{"$f":"$S44+($X44-$S44)/5*12","v":1018.1025078510357},{"$f":"$S44+($X44-$S44)/5*13","v":1030.9213959896465},{"$f":"$S44+($X44-$S44)/5*14","v":1043.7402841282574},{"$f":"$S44+($X44-$S44)/5*15","v":1056.5591722668682},null,{"$f":"L9","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1016.9179933204643,1027.4299933204645,1037.9419933204645,1048.4539933204646,{"$f":"E10","v":1058.9659933204648},1058.9659933204648,1058.9659933204648,1058.9659933204648,1058.9659933204648,{"$f":"F10","v":1058.9659933204648},1059.7773462608848,1060.5886992013047,1061.4000521417249,1062.2114050821449,{"$f":"G10","v":1063.0227580225649},1067.1868636499589,1071.3509692773528,1075.5150749047468,1079.6791805321407,{"$f":"H10","v":1083.8432861595347},1088.0073917869288,1092.1714974143226,1096.3356030417167,1100.4997086691105,1104.6638142965046,1108.8279199238987,1112.9920255512925,1117.1561311786866,1121.3202368060804,1125.4843424334745,null,{"$f":"L10","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,693.17934134460313,721.40402309740352,749.6287048502038,777.8533866030042,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,823.61455766125448,841.15104696670448,858.6875362721546,876.22402557760461,893.76051488305461,906.37260654192255,918.9846982007906,931.59678985965854,944.2088815185266,956.82097317739454,969.43306483626247,982.04515649513053,994.65724815399847,1007.2693398128665,1019.8814314717345,1032.4935231306024,1045.1056147894706,1057.7177064483385,1070.3297981072064,1082.9418897660744,null,987.36476089767052]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,387.3435870701,434.4275870701,481.51158707010006,528.59558707010001,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,null,657.81127540077011]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,248.21297023725882,251.02939285985761,253.84581548245637,256.66223810505517,259.47866072765396,262.68735701821737,265.89605330878078,269.10474959934425,272.31344588990765,275.52214218047106,279.61428734764343,283.70643251481584,287.79857768198821,291.89072284916062,295.98286801633299,309.96297086303059,323.9430737097282,337.9231765564258,351.90327940312341,365.88338224982101,379.86348509651862,393.84358794321622,407.82369078991383,421.80379363661143,435.78389648330904,449.76399933000664,463.74410217670425,477.72420502340185,491.70430787009946,505.68441071679706,null,440.18720323470893]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,356.70799999999991,363.65599999999995,370.60399999999993,377.55199999999996,384.5,384.5,384.5,384.5,384.5,384.5,386.69626277804997,388.8925255561,391.08878833414997,393.28505111219999,395.48131389024996,408.90964888299959,422.33798387574916,435.76631886849879,449.19465386124836,462.62298885399798,476.05132384674755,489.47965883949718,502.9079938322468,516.33632882499637,529.76466381774594,543.19299881049562,556.62133380324519,570.04966879599476,583.47800378874445,596.90633878149401,null,486.29406010233902]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,413.39459999999997,465.44919999999996,517.50379999999996,569.55840000000001,621.61300000000006,684.79040000000009,747.96780000000001,811.14520000000005,874.32259999999997,937.5,937.76959999999997,938.03919999999994,938.30880000000002,938.57839999999999,938.84799999999996,940.57839999999999,942.30880000000002,944.03919999999994,945.76959999999997,947.5,949.23040000000003,950.96080000000006,952.69119999999998,954.42160000000001,956.15200000000004,957.88240000000008,959.61280000000011,961.34320000000002,963.07360000000006,964.80400000000009,null,966.10783394559007]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,206.2880000000001,216.21600000000007,226.14400000000006,236.07200000000003,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,null,292.07573230726001]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,68.889563707040011,69.619563707040001,70.349563707040005,71.079563707039995,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,null,73.309563707039999]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,185.417153363176,208.22975168485598,231.042350006536,253.85494832821598,276.667546649896,319.89754664989596,363.12754664989598,406.35754664989594,449.5875466498959,492.81754664989592,544.38754664989597,595.95754664989602,647.52754664989607,699.097546649896,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,null,870.6991995340461]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,278.78400000000022,289.58800000000019,300.39200000000011,311.19600000000008,322,339.61317751998001,357.22635503996003,374.83953255994004,392.45271007992,410.06588759990001,465.38806472513801,520.71024185037606,576.03241897561406,631.35459610085206,686.67677322609006,731.75110425075206,776.82543527541407,821.89976630007607,866.97409732473807,912.04842834940007,957.12275937406207,1002.1970903987241,1047.2714214233861,1092.3457524480482,1137.4200834727101,1182.494414497372,1227.5687455220341,1272.6430765466962,1317.7174075713581,1362.79173859602,null,974.27434466332977]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,null,352.95347529313381]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,1391.5507717592172,1504.2180701171378,1616.8853684750584,1729.5526668329787,1842.2199651908993,1879.3648642578889,1916.5097633248786,1953.654662391868,1990.7995614588576,2027.9444605258473,2105.8202025663668,2183.6959446068859,2261.5716866474054,2339.4474286879245,2417.323170728444,2513.7708403688507,2610.2185100092574,2706.6661796496637,2803.1138492900704,2899.5615189304772,2996.0091885708839,3092.4568582112906,3188.9045278516969,3285.3521974921036,3381.7998671325104,3478.2475367729171,3574.6952064133238,3671.1428760537301,3767.5905456941373,3864.0382153345436,null,3467.3602681930806]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,988.82822387569104,1053.3121838756908,1117.7961438756906,1182.2801038756902,1246.76406387569,1288.7574995315319,1330.7509351873739,1372.7443708432161,1414.737806499058,1456.7312421549,1473.825802211546,1490.9203622681921,1508.0149223248382,1525.1094823814842,1542.2040424381303,1547.0773614990403,1551.9506805599503,1556.8239996208601,1561.6973186817702,1566.5706377426802,1571.4439568035903,1576.3172758645003,1581.1905949254101,1586.0639139863201,1590.9372330472302,1595.8105521081402,1600.6838711690502,1605.55719022996,1610.4305092908701,1615.3038283517801,null,1786.405290824146]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,370.09125637622003,372.42725637621999,374.76325637622,377.09925637621996,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,null,392.58968034082]
[null,"Cost Catchment 17","Tanby",105.04,112.83200000000001,120.62400000000001,128.416,136.208,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,null,152.4320217042]
[null,{"$f":"B25","v":"Cost Catchment 18"},"Barmaryee",283.87401137981033,292.70055805095512,301.52710472209986,310.35365139324466,319.1801980643894,328.0067447355342,344.80674473553421,361.60674473553422,378.40674473553418,395.20674473553419,412.0067447355342,418.20086233236418,424.39497992919422,430.5890975260242,436.78321512285424,442.97733271968423,449.68112765629422,456.38492259290422,463.08871752951427,469.79251246612426,476.49630740273426,483.20010233934426,489.90389727595425,496.6076922125643,503.3114871491743,510.01528208578429,516.71907702239434,523.42287195900428,530.12666689561433,536.83046183222427,543.53425676883433,null,528.7280739910442]
[null,"Cost Catchment 19","Inverness",92.082691344735508,92.8666913447355,93.650691344735506,94.434691344735498,95.218691344735504,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,null,106.5896606388455]
[null,"Cost Catchment 20","Adelaiade Park",134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,null,134]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,92.904000000000011,95.678000000000011,98.451999999999998,101.226,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,null,108.24687344086999]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,null,294.55969974501039]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,1340.5664533161771,1357.7884533161771,1375.0104533161773,1392.2324533161773,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,null,2126.1672207218176]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,null,464.55128754859999]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,514.67367799315105,521.07367799315102,527.473677993151,533.87367799315109,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,547.7336779931511,555.19367799315103,562.65367799315106,570.11367799315099,577.57367799315102,594.91367799315105,612.25367799315109,629.593677993151,646.93367799315104,664.27367799315107,681.6136779931511,698.95367799315113,716.29367799315105,733.63367799315108,750.97367799315111,768.31367799315115,785.65367799315118,802.9936779931511,820.33367799315124,837.67367799315116,null,680.27367799315107]
[null,"Cost Catchment 26","SE Shire",432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,null,438]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.39698281343999,190.59698281344001,190.79698281344,190.99698281344001,191.19698281344,191.39698281343999,191.59698281344001,191.79698281344,191.99698281344001,192.19698281344,192.39698281343999,192.59698281344001,192.79698281344,192.99698281344001,193.19698281344,null,321.44360740294997]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,null,351.922117651924]
[null,"Cost Catchment 29","The Keppels",19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,null,19]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2011},{"$f":"D80 +1","v":2012},{"$f":"E80 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,{"$f":"B8","v":"Cost Catchment 1"},"Yeppoon",3437.4287690855499,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":5291.3797489015697},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":5480.2196910127859},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":5674.4966789088903},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":5874.3526584444335},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":6079.9330784898357},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":5889.7754858834624},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":6285.8852587899219},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":6695.4835124182855},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":7118.9513420882686},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":7556.6796915400837},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":7061.954964387267},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":7285.5600789937325},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":7515.2846161987018},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":7751.283910860272},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":7993.7170634618251},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$80-YEAR))),T43*((1+ICSInf)^(T$80-YEAR)))))","v":166.63238313681882},169.96503079955519,173.36433141554627,176.83161804385722,180.36825040473437,{"$f":"IF(Y43=\"\",IF(($D81+NPV(ICSInf,$E81:X81))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L8-($D81+NPV(ICSInf,$E81:X81)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y43*((1+ICSInf)^(T$80-YEAR)))","v":7688.5791455687195},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 2","Cooee Bay",842.40240243828987,1281.3661564222887,1311.6499703191116,1342.6325903092379,1374.3298551108423,1406.7579574683871,1299.626904533571,1325.6194426242425,1352.131831476727,1379.1744681062617,1406.7579574683871,1301.6922872215102,1329.8328233076388,1358.5783039223236,1387.9416706322729,1417.9361406890512,17.597586391840519,17.949538119677332,18.308528882070874,18.67469945971229,19.048193448906538,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":1292.0510507437614},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1541.3083769800389,1588.3858828188361,1636.7299655403924,1686.3724572176841,1737.3459565758512,1605.0391154082592,1637.1398977164247,1669.8826956707528,1703.2803495841679,1737.3459565758512,1606.2688557530764,1639.6485680198516,1673.7209612349966,1708.5003907515393,1744.0015090642496,5.7164246797738221,5.830753173369299,5.9473682368366845,6.0663156015734181,6.187641913604887,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":1493.6009944780169},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,1050.6285979613438,1115.2759541245191,1182.0889530950362,1251.1283616427249,1322.4565109510829,1221.7453987611407,1246.1803067363637,1271.1039128710906,1296.5259911285125,1322.4565109510829,1248.3248653915373,1300.4024186623724,1354.0637441178842,1409.3513616241517,1466.3088583330225,17.313699140586515,17.659973123398245,18.013172585866208,18.373436037583531,18.740904758335205,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":1330.8238534494017},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,587.08363844684459,671.61621803459298,759.29526735047261,850.21283215177345,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":790.28470784229967},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,376.20804510754959,388.08633812855163,400.28927965235061,412.82510430185022,425.70224622546891,398.14638600000944,411.06989295491468,424.3510816336161,437.99908990228357,452.02327806904435,423.8019646058255,438.60437713625436,453.8293653820578,469.48791140683915,485.59126752645875,19.191685343643044,19.575519050515908,19.967029431526221,20.366370020156747,20.773697420559884,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":521.47116222640147},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,540.65031019913954,562.20478315567323,584.40517490638842,607.26870041387008,630.81300487168846,582.7737092287507,594.42918341332575,606.31776708159214,618.44412242322403,630.81300487168846,586.1025108037968,601.21993862641989,616.70762255762611,632.57432587063022,648.82901426713136,18.434226321214702,18.802910847638998,19.178969064591776,19.562548445883611,19.953799414801285,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":653.51645226627659},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,626.56828196914353,719.57500097889658,816.0513614362518,916.09894631151008,1019.822014037204,1037.9137619043952,1156.343013194959,1279.0942690323836,1406.2930378980273,1538.068119810684,1421.345821050616,1450.1895335908696,1479.6184563043128,1509.6444601128576,1540.2796566912223,2.3754683840888071,2.4229777517705835,2.4714373068059947,2.5208660529421145,2.5712833740009571,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":1303.0899239574437},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,312.6637787500145,334.26554049647768,356.60630720129939,379.70699835811536,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":337.70528345229059},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,104.41359315657226,107.63043017937008,110.93417524581719,114.32701794285045,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":98.579142545818129},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,281.03053893392513,321.91896295549685,364.33051172235781,408.30975485471112,453.90243550766957,484.85794495276252,561.38780501945905,640.78491631084216,723.13335693187298,808.51942121122079,825.10988249440686,921.33825176620724,1021.0857118558816,1124.4545350484366,1231.5496768839514,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":1030.5056773164174},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,422.54352601723838,447.69716090064577,473.68792376898233,500.53923828769229,528.27513021764287,514.74026311126374,552.2646827571449,591.08418308361661,631.2355575500444,672.75655332189592,705.37302655567908,805.00744826547304,908.3450976330364,1015.4942499959961,1126.566030414421,61.877397297178277,63.114945243121845,64.377244147984271,65.664789030943965,66.978084811562837,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":1313.9244420855939},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":484.52948544446662},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,2109.1266705806233,2325.490556814822,2549.6653478301555,2781.8769342633764,3022.3571180147947,2848.4900726599676,2962.8851329437548,3080.7165996098288,3202.0761708893692,3327.0578383802472,3191.7208073301449,3375.9495375179772,3566.2707285903903,3762.8543874906927,3965.8748844555721,132.40198217165207,135.0500218150851,137.75102225138679,140.50604269641451,143.31616355034282,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":4112.8785863902331},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,1498.7336588247438,1628.3992232523633,1762.6519167935576,1901.6233583870985,2045.4485968776639,1953.3263674859838,2057.3138926656702,2164.6795883055497,2275.5169862139583,2389.9220082033803,2233.8281651803945,2304.9325708124347,2377.987621403684,2453.0429009902587,2530.1491967117345,6.6900227431628396,6.8238231980260968,6.9602996619866175,7.0995056552263494,7.2414957683308776,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":2157.2558002509982},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,560.93486146033365,575.76496720047271,590.9639032256332,606.54049070491999,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":520.88329596066626},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,{"$f":"B24","v":"Cost Catchment 17"},"Tanby",105.04,171.01566491469026,186.48225180766974,202.49909591040245,219.08202087652145,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":197.68114153304813},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 18","Barmaryee",283.87401137981033,443.63638467797239,466.15477408827616,489.39644452112083,513.38131986164399,538.12983163797981,522.61197814465095,559.03667617657879,596.70931733852569,635.66524947647997,675.94073517301706,633.85297202625225,656.10601134987178,678.99563105762525,702.53839314914921,726.75126747191086,9.2028738588370427,9.3869313360137845,9.5746699627340597,9.76616336198874,9.9614866292285154,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":663.33019318977256},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 19","Inverness",92.082691344735508,140.75491854037199,144.78206497306772,148.9139952956551,153.1532900051568,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":131.7911223282791},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 20","Adelaiade Park",134,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":183.95328448214201},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,140.81146601349249,147.91624294049464,155.2488863581714,162.81566901537911,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":142.76971332942367},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":371.09731836477653},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,2031.8514550499335,2099.1133460410342,2168.2529720897592,2239.3185378420167,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":1934.8789254887517},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":637.72936682815646},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,780.07357182437522,805.56931315382838,831.77285470772972,858.70231019852588,886.37623476707063,818.874630228162,835.25212283272538,851.95716528937965,868.99630859516731,886.37623476707063,830.18150115364062,858.31813952070138,887.24817082198319,916.99207611950794,947.57083836060497,23.804104126271227,24.280186208796653,24.765789932972584,25.261105731632036,25.766327846264677,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":935.70951354323336},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 26","SE Shire",432,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":593.04342459914437},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,0.2745571410181224,0.2800482838384849,0.28564924951525456,0.29136223450555965,0.29718947919567085,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":262.74704200376397},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":421.89829464268706},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 29","The Keppels",19,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":26.082928396721627},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":false}]

{"sheet":"Catchment Demand Road Transport","index":28,"n_rows":110,"n_cols":37,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Road Transport Network"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (ET) Equivalent Tennements"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2011},{"$f":"D7+5","v":2016},{"$f":"E7+5","v":2021},2026,2031,"NPV 2011-2031",{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2012 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"Cost Catchment 1","Yeppoon",{"$f":"Localities!BF4","v":3437.4287690855499},{"$f":"Localities!BG4","v":3705.9069020855909},{"$f":"Localities!BH4","v":4606.0295506877965},{"$f":"Localities!BI4","v":4872.4173204486469},{"$f":"Localities!BJ4","v":5479.3306300748573},{"$f":"X43-D43","v":2041.9018609893074},{"$f":"NPV(WACCII,E81:AH81)","v":64503.372976453022},null,{"$f":"Localities!BK4","v":6540.0495566956506}]
[null,"Cost Catchment 2","Cooee Bay",{"$f":"Localities!BF5","v":842.40240243828987},{"$f":"Localities!BG5","v":857.46240243829004},{"$f":"Localities!BH5","v":857.46240243829004},{"$f":"Localities!BI5","v":864.27585018770606},{"$f":"Localities!BJ5","v":928.37029088076008},{"$f":"X44-D44","v":85.967888442470212},13398.786959654728,null,{"$f":"Localities!BK5","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",{"$f":"Localities!BF6","v":1006.4059933204642},{"$f":"Localities!BG6","v":1058.9659933204648},{"$f":"Localities!BH6","v":1058.9659933204648},{"$f":"Localities!BI6","v":1063.0227580225649},{"$f":"Localities!BJ6","v":1083.8432861595347},77.437292839070551,16386.656220046414,null,{"$f":"Localities!BK6","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",{"$f":"Localities!BF7","v":664.95465959180285},{"$f":"Localities!BG7","v":806.07806835580448},{"$f":"Localities!BH7","v":806.07806835580448},{"$f":"Localities!BI7","v":893.76051488305461},{"$f":"Localities!BJ7","v":956.82097317739454},291.86631358559168,12455.410673954066,null,{"$f":"Localities!BK7","v":987.36476089767052}]
[null,"Cost Catchment 5","Rosslyn",{"$f":"Localities!BF8","v":340.2595870701},{"$f":"Localities!BG8","v":575.67958707010007},{"$f":"Localities!BH8","v":575.67958707010007},{"$f":"Localities!BI8","v":575.67958707010007},{"$f":"Localities!BJ8","v":575.67958707010007},235.42000000000007,8323.0702584709361,null,{"$f":"Localities!BK8","v":657.81127540077011}]
[null,"Cost Catchment 6","Meikleville Hill",{"$f":"Localities!BF9","v":245.39654761466002},{"$f":"Localities!BG9","v":259.47866072765396},{"$f":"Localities!BH9","v":275.52214218047106},{"$f":"Localities!BI9","v":295.98286801633299},{"$f":"Localities!BJ9","v":365.88338224982101},120.48683463516099,4235.0485851588219,null,{"$f":"Localities!BK9","v":440.18720323470893}]
[null,"Cost Catchment 7","Barlows Hill",{"$f":"Localities!BF10","v":349.75999999999988},{"$f":"Localities!BG10","v":384.5},{"$f":"Localities!BH10","v":384.5},{"$f":"Localities!BI10","v":395.48131389024996},{"$f":"Localities!BJ10","v":462.62298885399798},112.8629888539981,5988.5408401800723,null,{"$f":"Localities!BK10","v":486.29406010233902}]
[null,"Cost Catchment 8","Pacific Heights",{"$f":"Localities!BF11","v":361.33999999999992},{"$f":"Localities!BG11","v":621.61300000000006},{"$f":"Localities!BH11","v":937.5},{"$f":"Localities!BI11","v":938.84799999999996},{"$f":"Localities!BJ11","v":947.5},586.16000000000008,11170.105217008706,null,{"$f":"Localities!BK11","v":966.10783394559007}]
[null,"Cost Catchment 9","Mulambin",{"$f":"Localities!BF12","v":196.36000000000013},{"$f":"Localities!BG12","v":246},{"$f":"Localities!BH12","v":246},{"$f":"Localities!BI12","v":246},{"$f":"Localities!BJ12","v":246},49.639999999999873,3696.6998677090401,null,{"$f":"Localities!BK12","v":292.07573230726001}]
[null,"Cost Catchment 10","Causeway Lake",{"$f":"Localities!BF13","v":68.159563707040007},{"$f":"Localities!BG13","v":71.809563707039999},{"$f":"Localities!BH13","v":71.809563707039999},{"$f":"Localities!BI13","v":71.809563707039999},{"$f":"Localities!BJ13","v":71.809563707039999},3.6499999999999915,1108.8967844004239,null,{"$f":"Localities!BK13","v":73.309563707039999}]
[null,"Cost Catchment 11","Hidden Valley",{"$f":"Localities!BF14","v":162.60455504149598},{"$f":"Localities!BG14","v":276.667546649896},{"$f":"Localities!BH14","v":492.81754664989592},{"$f":"Localities!BI14","v":750.66754664989605},{"$f":"Localities!BJ14","v":750.66754664989605},588.06299160840013,6147.5603690663102,null,{"$f":"Localities!BK14","v":870.6991995340461}]
[null,"Cost Catchment 12","Taroomball",{"$f":"Localities!BF15","v":267.9800000000003},{"$f":"Localities!BG15","v":322},{"$f":"Localities!BH15","v":410.06588759990001},{"$f":"Localities!BI15","v":686.67677322609006},{"$f":"Localities!BJ15","v":912.04842834940007},644.06842834939971,6397.4872598188185,null,{"$f":"Localities!BK15","v":974.27434466332977}]
[null,"Cost Catchment 13","Farnborough",{"$f":"Localities!BF16","v":352.95347529313381},{"$f":"Localities!BG16","v":352.95347529313381},{"$f":"Localities!BH16","v":352.95347529313381},{"$f":"Localities!BI16","v":352.95347529313381},{"$f":"Localities!BJ16","v":352.95347529313381},0,5499.6874022112197,null,{"$f":"Localities!BK16","v":352.95347529313381}]
[null,"Cost Catchment 14","Emu Park",{"$f":"Localities!BF17","v":1278.8834734012967},{"$f":"Localities!BG17","v":1842.2199651908993},{"$f":"Localities!BH17","v":2027.9444605258473},{"$f":"Localities!BI17","v":2417.323170728444},{"$f":"Localities!BJ17","v":2899.5615189304772},1620.6780455291805,29895.991766901694,null,{"$f":"Localities!BK17","v":3467.3602681930806}]
[null,"Cost Catchment 15","Zilzie",{"$f":"Localities!BF18","v":924.34426387569124},{"$f":"Localities!BG18","v":1246.76406387569},{"$f":"Localities!BH18","v":1456.7312421549},{"$f":"Localities!BI18","v":1542.2040424381303},{"$f":"Localities!BJ18","v":1566.5706377426802},642.22637386698898,20234.985089525617,null,{"$f":"Localities!BK18","v":1786.405290824146}]
[null,"Cost Catchment 16","Kinka Beach",{"$f":"Localities!BF19","v":367.75525637622002},{"$f":"Localities!BG19","v":379.43525637621997},{"$f":"Localities!BH19","v":379.43525637621997},{"$f":"Localities!BI19","v":379.43525637621997},{"$f":"Localities!BJ19","v":379.43525637621997},11.67999999999995,5880.2184187583662,null,{"$f":"Localities!BK19","v":392.58968034082}]
[null,"Cost Catchment 17","Tanby",{"$f":"Localities!BF20","v":105.04},{"$f":"Localities!BG20","v":144},{"$f":"Localities!BH20","v":144},{"$f":"Localities!BI20","v":144},{"$f":"Localities!BJ20","v":144},38.959999999999994,2136.7023990494563,null,{"$f":"Localities!BK20","v":152.4320217042}]
[null,"Cost Catchment 18","Barmaryee",{"$f":"Localities!BF21","v":283.87401137981033},{"$f":"Localities!BG21","v":328.0067447355342},{"$f":"Localities!BH21","v":412.0067447355342},{"$f":"Localities!BI21","v":442.97733271968423},{"$f":"Localities!BJ21","v":476.49630740273426},192.62229602292393,5682.3187119711583,null,{"$f":"Localities!BK21","v":528.7280739910442}]
[null,"Cost Catchment 19","Inverness",{"$f":"Localities!BF22","v":92.082691344735508},{"$f":"Localities!BG22","v":96.002691344735496},{"$f":"Localities!BH22","v":96.002691344735496},{"$f":"Localities!BI22","v":96.002691344735496},{"$f":"Localities!BJ22","v":96.002691344735496},3.9199999999999875,1485.1296262653304,null,{"$f":"Localities!BK22","v":106.5896606388455}]
[null,"Cost Catchment 20","Adelaiade Park",{"$f":"Localities!BF23","v":134},{"$f":"Localities!BG23","v":134},{"$f":"Localities!BH23","v":134},{"$f":"Localities!BI23","v":134},{"$f":"Localities!BJ23","v":134},0,2087.9752247353495,null,{"$f":"Localities!BK23","v":134}]
[null,"Cost Catchment 21","Bangalee",{"$f":"Localities!BF24","v":90.13000000000001},{"$f":"Localities!BG24","v":104},{"$f":"Localities!BH24","v":104},{"$f":"Localities!BI24","v":104},{"$f":"Localities!BJ24","v":104},13.86999999999999,1582.3927186240765,null,{"$f":"Localities!BK24","v":108.24687344086999}]
[null,"Cost Catchment 22","Keppel Sands",{"$f":"Localities!BF25","v":270.32428804339997},{"$f":"Localities!BG25","v":270.32428804339997},{"$f":"Localities!BH25","v":270.32428804339997},{"$f":"Localities!BI25","v":270.32428804339997},{"$f":"Localities!BJ25","v":270.32428804339997},0,4212.1672841704576,null,{"$f":"Localities!BK25","v":294.55969974501039}]
[null,"Cost Catchment 23","Glenlee-Rockyview",{"$f":"SUM(Localities!BF26:BF30)","v":1323.3444533161769},{"$f":"SUM(Localities!BG26:BG30)","v":1409.4544533161775},{"$f":"SUM(Localities!BH26:BH30)","v":1409.4544533161775},{"$f":"SUM(Localities!BI26:BI30)","v":1409.4544533161775},{"$f":"SUM(Localities!BJ26:BJ30)","v":1409.4544533161775},86.110000000000582,21725.288789867744,null,{"$f":"SUM(Localities!BK26:BK30)","v":2126.1672207218176},null,"Glenlee, Glendale, Rockyview, The Caves, Etna Creek,"]
[null,"Cost Catchment 24","NE Shire & Shoalwater",{"$f":"SUM(Localities!BF31:BF37)","v":464.55128754859999},{"$f":"SUM(Localities!BG31:BG37)","v":464.55128754859999},{"$f":"SUM(Localities!BH31:BH37)","v":464.55128754859999},{"$f":"SUM(Localities!BI31:BI37)","v":464.55128754859999},{"$f":"SUM(Localities!BJ31:BJ37)","v":464.55128754859999},0,7238.5938732864452,null,{"$f":"SUM(Localities!BK31:BK37)","v":464.55128754859999},null,"Shoalwater, Stockyard, Weeriba, Byfield, Bungundarra, Maryvale,"]
[null,"Cost Catchment 25","Sth Shire",{"$f":"SUM(Localities!BF38:BF42)","v":508.27367799315101},{"$f":"SUM(Localities!BG38:BG42)","v":540.27367799315107},{"$f":"SUM(Localities!BH38:BH42)","v":540.27367799315107},{"$f":"SUM(Localities!BI38:BI42)","v":577.57367799315102},{"$f":"SUM(Localities!BJ38:BJ42)","v":664.27367799315107},156.00000000000006,8508.9061912759207,null,{"$f":"SUM(Localities!BK38:BK42)","v":680.27367799315107},null,"Cawarral, Iron Pot, Mulara, Bondoola, Cobraball, Mount Chalmers"]
[null,"Cost Catchment 26","SE Shire",{"$f":"SUM(Localities!BF43:BF49)","v":432},{"$f":"SUM(Localities!BG43:BG49)","v":432},{"$f":"SUM(Localities!BH43:BH49)","v":432},{"$f":"SUM(Localities!BI43:BI49)","v":432},{"$f":"SUM(Localities!BJ43:BJ49)","v":432},0,6731.3828140721689,null,{"$f":"SUM(Localities!BK43:BK49)","v":438},null,"Thompson Point, Nankin, Tungamull, Joskeleigh, Coorooman, Coowonga, "]
[null,"Cost Catchment 27","Rural Localities with water",{"$f":"SUM(Localities!BF50:BF52)","v":190.19698281344},{"$f":"SUM(Localities!BG50:BG52)","v":190.19698281344},{"$f":"SUM(Localities!BH50:BH52)","v":190.19698281344},{"$f":"SUM(Localities!BI50:BI52)","v":190.19698281344},{"$f":"SUM(Localities!BJ50:BJ52)","v":191.19698281344},1,2964.5990471723562,null,{"$f":"SUM(Localities!BK50:BK52)","v":321.44360740294997},null,"Marlborough, Ogmore, Nerimbera"]
[null,"Cost Catchment 28","N & W Shire - Rural",{"$f":"SUM(Localities!BF53:BF66)","v":307.33004654564002},{"$f":"SUM(Localities!BG53:BG66)","v":307.33004654564002},{"$f":"SUM(Localities!BH53:BH66)","v":307.33004654564002},{"$f":"SUM(Localities!BI53:BI66)","v":307.33004654564002},{"$f":"SUM(Localities!BJ53:BJ66)","v":307.33004654564002},0,4788.7874851049091,null,{"$f":"SUM(Localities!BK53:BK66)","v":351.922117651924},null,"Canal Creek, Canoona, Jardine, Mount Gardner, Wattlebank, Yaamba, Stanage, Kunwarara, Barmoya, Sandringham, Rossmoya, Milman, Lake Mary, Green Lake,"]
[null,"Cost Catchment 29","The Keppels",{"$f":"Localities!BF67","v":19},{"$f":"Localities!BG67","v":19},{"$f":"Localities!BH67","v":19},{"$f":"Localities!BI67","v":19},{"$f":"Localities!BJ67","v":19},0,296.05618858187785,null,{"$f":"Localities!BK67","v":19}]
[null,"Cost Catchment 30","Coral Sea",{"$f":"Localities!BF68","v":0},{"$f":"Localities!BG68","v":0},{"$f":"Localities!BH68","v":0},{"$f":"Localities!BI68","v":0},{"$f":"Localities!BJ68","v":0},0,0,null,{"$f":"Localities!BK68","v":0}]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":15087.135985800702},{"$f":"SUM(E8:E37)","v":17446.67465743146},{"$f":"SUM(F8:F37)","v":19462.635348700544},{"$f":"SUM(G8:G37)","v":20937.948801262439},{"$f":"SUM(H8:H37)","v":22691.727300523195}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"'Catchment Demand - Water Supply'!D42","v":2011},{"$f":"D42 +1","v":2012},{"$f":"E42 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Ult"]
[null,{"$f":"B8","v":"Cost Catchment 1"},{"$f":"C8","v":"Yeppoon"},{"$f":"D8","v":3437.4287690855499},{"$f":"$D43+($I43-$D43)/5*1","v":3491.1243956855583},{"$f":"$D43+($I43-$D43)/5*2","v":3544.8200222855662},{"$f":"$D43+($I43-$D43)/5*3","v":3598.5156488855746},{"$f":"$D43+($I43-$D43)/5*4","v":3652.2112754855825},{"$f":"E8","v":3705.9069020855909},{"$f":"$I43+($N43-$I43)/5*1","v":3885.9314318060319},{"$f":"$I43+($N43-$I43)/5*2","v":4065.9559615264729},{"$f":"$I43+($N43-$I43)/5*3","v":4245.9804912469144},{"$f":"$I43+($N43-$I43)/5*4","v":4426.0050209673554},{"$f":"F8","v":4606.0295506877965},{"$f":"$N43+($S43-$N43)/5*1","v":4659.3071046399664},{"$f":"$N43+($S43-$N43)/5*2","v":4712.5846585921363},{"$f":"$N43+($S43-$N43)/5*3","v":4765.8622125443071},{"$f":"$N43+($S43-$N43)/5*4","v":4819.139766496477},{"$f":"G8","v":4872.4173204486469},{"$f":"$S43+($X43-$S43)/5*1","v":4993.7999823738892},{"$f":"$S43+($X43-$S43)/5*2","v":5115.1826442991314},{"$f":"$S43+($X43-$S43)/5*3","v":5236.5653062243728},{"$f":"$S43+($X43-$S43)/5*4","v":5357.947968149615},{"$f":"H8","v":5479.3306300748573},{"$f":"$S43+($X43-$S43)/5*6","v":5600.7132920000995},{"$f":"$S43+($X43-$S43)/5*7","v":5722.0959539253417},{"$f":"$S43+($X43-$S43)/5*8","v":5843.4786158505831},{"$f":"$S43+($X43-$S43)/5*9","v":5964.8612777758253},{"$f":"$S43+($X43-$S43)/5*10","v":6086.2439397010676},{"$f":"$S43+($X43-$S43)/5*11","v":6207.6266016263098},{"$f":"$S43+($X43-$S43)/5*12","v":6329.0092635515521},{"$f":"$S43+($X43-$S43)/5*13","v":6450.3919254767934},{"$f":"$S43+($X43-$S43)/5*14","v":6571.7745874020356},{"$f":"$S43+($X43-$S43)/5*15","v":6693.1572493272779},null,{"$f":"L8","v":6540.0495566956506}]
[null,{"$f":"B9","v":"Cost Catchment 2"},"Cooee Bay",{"$f":"D9","v":842.40240243828987},{"$f":"$D44+($I44-$D44)/5*1","v":845.41440243828993},{"$f":"$D44+($I44-$D44)/5*2","v":848.42640243828998},{"$f":"$D44+($I44-$D44)/5*3","v":851.43840243828993},{"$f":"$D44+($I44-$D44)/5*4","v":854.45040243828998},{"$f":"E9","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*1","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*2","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*3","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*4","v":857.46240243829004},{"$f":"F9","v":857.46240243829004},{"$f":"$N44+($S44-$N44)/5*1","v":858.8250919881732},{"$f":"$N44+($S44-$N44)/5*2","v":860.18778153805647},{"$f":"$N44+($S44-$N44)/5*3","v":861.55047108793963},{"$f":"$N44+($S44-$N44)/5*4","v":862.9131606378229},{"$f":"G9","v":864.27585018770606},{"$f":"$S44+($X44-$S44)/5*1","v":877.09473832631681},{"$f":"$S44+($X44-$S44)/5*2","v":889.91362646492769},{"$f":"$S44+($X44-$S44)/5*3","v":902.73251460353845},{"$f":"$S44+($X44-$S44)/5*4","v":915.55140274214932},{"$f":"H9","v":928.37029088076008},{"$f":"$S44+($X44-$S44)/5*6","v":941.18917901937084},{"$f":"$S44+($X44-$S44)/5*7","v":954.00806715798171},{"$f":"$S44+($X44-$S44)/5*8","v":966.82695529659247},{"$f":"$S44+($X44-$S44)/5*9","v":979.64584343520335},{"$f":"$S44+($X44-$S44)/5*10","v":992.46473157381411},{"$f":"$S44+($X44-$S44)/5*11","v":1005.283619712425},{"$f":"$S44+($X44-$S44)/5*12","v":1018.1025078510357},{"$f":"$S44+($X44-$S44)/5*13","v":1030.9213959896465},{"$f":"$S44+($X44-$S44)/5*14","v":1043.7402841282574},{"$f":"$S44+($X44-$S44)/5*15","v":1056.5591722668682},null,{"$f":"L9","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1016.9179933204643,1027.4299933204645,1037.9419933204645,1048.4539933204646,{"$f":"E10","v":1058.9659933204648},1058.9659933204648,1058.9659933204648,1058.9659933204648,1058.9659933204648,{"$f":"F10","v":1058.9659933204648},1059.7773462608848,1060.5886992013047,1061.4000521417249,1062.2114050821449,{"$f":"G10","v":1063.0227580225649},1067.1868636499589,1071.3509692773528,1075.5150749047468,1079.6791805321407,{"$f":"H10","v":1083.8432861595347},1088.0073917869288,1092.1714974143226,1096.3356030417167,1100.4997086691105,1104.6638142965046,1108.8279199238987,1112.9920255512925,1117.1561311786866,1121.3202368060804,1125.4843424334745,null,1346.5710343445385]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,693.17934134460313,721.40402309740352,749.6287048502038,777.8533866030042,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,823.61455766125448,841.15104696670448,858.6875362721546,876.22402557760461,893.76051488305461,906.37260654192255,918.9846982007906,931.59678985965854,944.2088815185266,956.82097317739454,969.43306483626247,982.04515649513053,994.65724815399847,1007.2693398128665,1019.8814314717345,1032.4935231306024,1045.1056147894706,1057.7177064483385,1070.3297981072064,1082.9418897660744,null,987.36476089767052]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,387.3435870701,434.4275870701,481.51158707010006,528.59558707010001,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,null,657.81127540077011]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,248.21297023725882,251.02939285985761,253.84581548245637,256.66223810505517,259.47866072765396,262.68735701821737,265.89605330878078,269.10474959934425,272.31344588990765,275.52214218047106,279.61428734764343,283.70643251481584,287.79857768198821,291.89072284916062,295.98286801633299,309.96297086303059,323.9430737097282,337.9231765564258,351.90327940312341,365.88338224982101,379.86348509651862,393.84358794321622,407.82369078991383,421.80379363661143,435.78389648330904,449.76399933000664,463.74410217670425,477.72420502340185,491.70430787009946,505.68441071679706,null,440.18720323470893]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,356.70799999999991,363.65599999999995,370.60399999999993,377.55199999999996,384.5,384.5,384.5,384.5,384.5,384.5,386.69626277804997,388.8925255561,391.08878833414997,393.28505111219999,395.48131389024996,408.90964888299959,422.33798387574916,435.76631886849879,449.19465386124836,462.62298885399798,476.05132384674755,489.47965883949718,502.9079938322468,516.33632882499637,529.76466381774594,543.19299881049562,556.62133380324519,570.04966879599476,583.47800378874445,596.90633878149401,null,486.29406010233902]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,413.39459999999997,465.44919999999996,517.50379999999996,569.55840000000001,621.61300000000006,684.79040000000009,747.96780000000001,811.14520000000005,874.32259999999997,937.5,937.76959999999997,938.03919999999994,938.30880000000002,938.57839999999999,938.84799999999996,940.57839999999999,942.30880000000002,944.03919999999994,945.76959999999997,947.5,949.23040000000003,950.96080000000006,952.69119999999998,954.42160000000001,956.15200000000004,957.88240000000008,959.61280000000011,961.34320000000002,963.07360000000006,964.80400000000009,null,966.10783394559007]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,206.2880000000001,216.21600000000007,226.14400000000006,236.07200000000003,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,null,292.07573230726001]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,68.889563707040011,69.619563707040001,70.349563707040005,71.079563707039995,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,null,73.309563707039999]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,185.417153363176,208.22975168485598,231.042350006536,253.85494832821598,276.667546649896,319.89754664989596,363.12754664989598,406.35754664989594,449.5875466498959,492.81754664989592,544.38754664989597,595.95754664989602,647.52754664989607,699.097546649896,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,null,870.6991995340461]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,278.78400000000022,289.58800000000019,300.39200000000011,311.19600000000008,322,339.61317751998001,357.22635503996003,374.83953255994004,392.45271007992,410.06588759990001,465.38806472513801,520.71024185037606,576.03241897561406,631.35459610085206,686.67677322609006,731.75110425075206,776.82543527541407,821.89976630007607,866.97409732473807,912.04842834940007,957.12275937406207,1002.1970903987241,1047.2714214233861,1092.3457524480482,1137.4200834727101,1182.494414497372,1227.5687455220341,1272.6430765466962,1317.7174075713581,1362.79173859602,null,974.27434466332977]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,null,352.95347529313381]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,1391.5507717592172,1504.2180701171378,1616.8853684750584,1729.5526668329787,1842.2199651908993,1879.3648642578889,1916.5097633248786,1953.654662391868,1990.7995614588576,2027.9444605258473,2105.8202025663668,2183.6959446068859,2261.5716866474054,2339.4474286879245,2417.323170728444,2513.7708403688507,2610.2185100092574,2706.6661796496637,2803.1138492900704,2899.5615189304772,2996.0091885708839,3092.4568582112906,3188.9045278516969,3285.3521974921036,3381.7998671325104,3478.2475367729171,3574.6952064133238,3671.1428760537301,3767.5905456941373,3864.0382153345436,null,3467.3602681930806]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,988.82822387569104,1053.3121838756908,1117.7961438756906,1182.2801038756902,1246.76406387569,1288.7574995315319,1330.7509351873739,1372.7443708432161,1414.737806499058,1456.7312421549,1473.825802211546,1490.9203622681921,1508.0149223248382,1525.1094823814842,1542.2040424381303,1547.0773614990403,1551.9506805599503,1556.8239996208601,1561.6973186817702,1566.5706377426802,1571.4439568035903,1576.3172758645003,1581.1905949254101,1586.0639139863201,1590.9372330472302,1595.8105521081402,1600.6838711690502,1605.55719022996,1610.4305092908701,1615.3038283517801,null,1786.405290824146]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,370.09125637622003,372.42725637621999,374.76325637622,377.09925637621996,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,null,392.58968034082]
[null,"Cost Catchment 17","Tanby",105.04,112.83200000000001,120.62400000000001,128.416,136.208,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,null,152.4320217042]
[null,{"$f":"B25","v":"Cost Catchment 18"},"Barmaryee",283.87401137981033,292.70055805095512,301.52710472209986,310.35365139324466,319.1801980643894,328.0067447355342,344.80674473553421,361.60674473553422,378.40674473553418,395.20674473553419,412.0067447355342,418.20086233236418,424.39497992919422,430.5890975260242,436.78321512285424,442.97733271968423,449.68112765629422,456.38492259290422,463.08871752951427,469.79251246612426,476.49630740273426,483.20010233934426,489.90389727595425,496.6076922125643,503.3114871491743,510.01528208578429,516.71907702239434,523.42287195900428,530.12666689561433,536.83046183222427,543.53425676883433,null,528.7280739910442]
[null,"Cost Catchment 19","Inverness",92.082691344735508,92.8666913447355,93.650691344735506,94.434691344735498,95.218691344735504,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,null,106.5896606388455]
[null,"Cost Catchment 20","Adelaiade Park",134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,null,134]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,92.904000000000011,95.678000000000011,98.451999999999998,101.226,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,null,108.24687344086999]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,null,294.55969974501039]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,1340.5664533161771,1357.7884533161771,1375.0104533161773,1392.2324533161773,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,null,2126.1672207218176]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,null,464.55128754859999]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,514.67367799315105,521.07367799315102,527.473677993151,533.87367799315109,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,547.7336779931511,555.19367799315103,562.65367799315106,570.11367799315099,577.57367799315102,594.91367799315105,612.25367799315109,629.593677993151,646.93367799315104,664.27367799315107,681.6136779931511,698.95367799315113,716.29367799315105,733.63367799315108,750.97367799315111,768.31367799315115,785.65367799315118,802.9936779931511,820.33367799315124,837.67367799315116,null,680.27367799315107]
[null,"Cost Catchment 26","SE Shire",432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,null,438]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.39698281343999,190.59698281344001,190.79698281344,190.99698281344001,191.19698281344,191.39698281343999,191.59698281344001,191.79698281344,191.99698281344001,192.19698281344,192.39698281343999,192.59698281344001,192.79698281344,192.99698281344001,193.19698281344,null,321.44360740294997]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,null,351.922117651924]
[null,"Cost Catchment 29","The Keppels",19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,null,19]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A81=1,\"case1\",(IF(A81=2,\"case2\",IF(A81=3,\"case3\",4))))","v":4}]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2011},{"$f":"D80 +1","v":2012},{"$f":"E80 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"X80 +1","v":2032},{"$f":"Y80 +1","v":2033},{"$f":"Z80 +1","v":2034},{"$f":"AA80 +1","v":2035},{"$f":"AB80 +1","v":2036},{"$f":"AC80 +1","v":2037},{"$f":"AD80 +1","v":2038},{"$f":"AE80 +1","v":2039},{"$f":"AF80 +1","v":2040},{"$f":"AG80 +1","v":2041}]
[null,{"$f":"B8","v":"Cost Catchment 1"},"Yeppoon",3437.4287690855499,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":5291.3797489015697},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":5480.2196910127859},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":5674.4966789088903},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":5874.3526584444335},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":6079.9330784898357},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":5889.7754858834624},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":6285.8852587899219},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":6695.4835124182855},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":7118.9513420882686},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":7556.6796915400837},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":7061.954964387267},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":7285.5600789937325},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":7515.2846161987018},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":7751.283910860272},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":7993.7170634618251},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$80-YEAR))),T43*((1+ICSInf)^(T$80-YEAR)))))","v":166.63238313681882},169.96503079955519,173.36433141554627,176.83161804385722,180.36825040473437,{"$f":"IF(Y43=\"\",IF(($D81+NPV(ICSInf,$E81:X81))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L8-($D81+NPV(ICSInf,$E81:X81)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y43*((1+ICSInf)^(T$80-YEAR)))","v":7688.5791455687195},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 2","Cooee Bay",842.40240243828987,1281.3661564222887,1311.6499703191116,1342.6325903092379,1374.3298551108423,1406.7579574683871,1299.626904533571,1325.6194426242425,1352.131831476727,1379.1744681062617,1406.7579574683871,1301.6922872215102,1329.8328233076388,1358.5783039223236,1387.9416706322729,1417.9361406890512,17.597586391840519,17.949538119677332,18.308528882070874,18.67469945971229,19.048193448906538,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":1292.0510507437614},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1541.3083769800389,1588.3858828188361,1636.7299655403924,1686.3724572176841,1737.3459565758512,1605.0391154082592,1637.1398977164247,1669.8826956707528,1703.2803495841679,1737.3459565758512,1606.2688557530764,1639.6485680198516,1673.7209612349966,1708.5003907515393,1744.0015090642496,5.7164246797738221,5.830753173369299,5.9473682368366845,6.0663156015734181,6.187641913604887,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":1493.6009944780169},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,1050.6285979613438,1115.2759541245191,1182.0889530950362,1251.1283616427249,1322.4565109510829,1221.7453987611407,1246.1803067363637,1271.1039128710906,1296.5259911285125,1322.4565109510829,1248.3248653915373,1300.4024186623724,1354.0637441178842,1409.3513616241517,1466.3088583330225,17.313699140586515,17.659973123398245,18.013172585866208,18.373436037583531,18.740904758335205,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":1330.8238534494017},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,587.08363844684459,671.61621803459298,759.29526735047261,850.21283215177345,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":790.28470784229967},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,376.20804510754959,388.08633812855163,400.28927965235061,412.82510430185022,425.70224622546891,398.14638600000944,411.06989295491468,424.3510816336161,437.99908990228357,452.02327806904435,423.8019646058255,438.60437713625436,453.8293653820578,469.48791140683915,485.59126752645875,19.191685343643044,19.575519050515908,19.967029431526221,20.366370020156747,20.773697420559884,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":521.47116222640147},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,540.65031019913954,562.20478315567323,584.40517490638842,607.26870041387008,630.81300487168846,582.7737092287507,594.42918341332575,606.31776708159214,618.44412242322403,630.81300487168846,586.1025108037968,601.21993862641989,616.70762255762611,632.57432587063022,648.82901426713136,18.434226321214702,18.802910847638998,19.178969064591776,19.562548445883611,19.953799414801285,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":653.51645226627659},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,626.56828196914353,719.57500097889658,816.0513614362518,916.09894631151008,1019.822014037204,1037.9137619043952,1156.343013194959,1279.0942690323836,1406.2930378980273,1538.068119810684,1421.345821050616,1450.1895335908696,1479.6184563043128,1509.6444601128576,1540.2796566912223,2.3754683840888071,2.4229777517705835,2.4714373068059947,2.5208660529421145,2.5712833740009571,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":1303.0899239574437},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,312.6637787500145,334.26554049647768,356.60630720129939,379.70699835811536,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":337.70528345229059},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,104.41359315657226,107.63043017937008,110.93417524581719,114.32701794285045,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":98.579142545818129},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,281.03053893392513,321.91896295549685,364.33051172235781,408.30975485471112,453.90243550766957,484.85794495276252,561.38780501945905,640.78491631084216,723.13335693187298,808.51942121122079,825.10988249440686,921.33825176620724,1021.0857118558816,1124.4545350484366,1231.5496768839514,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":1030.5056773164174},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":false},null,null,{"$f":"$D91+NPV(ICSInf,$E91:AH91)","v":9240.2722829178147}]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,422.54352601723838,447.69716090064577,473.68792376898233,500.53923828769229,528.27513021764287,514.74026311126374,552.2646827571449,591.08418308361661,631.2355575500444,672.75655332189592,705.37302655567908,805.00744826547304,908.3450976330364,1015.4942499959961,1126.566030414421,61.877397297178277,63.114945243121845,64.377244147984271,65.664789030943965,66.978084811562837,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":1313.9244420855939},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":484.52948544446662},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,2109.1266705806233,2325.490556814822,2549.6653478301555,2781.8769342633764,3022.3571180147947,2848.4900726599676,2962.8851329437548,3080.7165996098288,3202.0761708893692,3327.0578383802472,3191.7208073301449,3375.9495375179772,3566.2707285903903,3762.8543874906927,3965.8748844555721,132.40198217165207,135.0500218150851,137.75102225138679,140.50604269641451,143.31616355034282,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":4112.8785863902331},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,1498.7336588247438,1628.3992232523633,1762.6519167935576,1901.6233583870985,2045.4485968776639,1953.3263674859838,2057.3138926656702,2164.6795883055497,2275.5169862139583,2389.9220082033803,2233.8281651803945,2304.9325708124347,2377.987621403684,2453.0429009902587,2530.1491967117345,6.6900227431628396,6.8238231980260968,6.9602996619866175,7.0995056552263494,7.2414957683308776,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":2157.2558002509982},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,560.93486146033365,575.76496720047271,590.9639032256332,606.54049070491999,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":520.88329596066626},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,{"$f":"B24","v":"Cost Catchment 17"},"Tanby",105.04,171.01566491469026,186.48225180766974,202.49909591040245,219.08202087652145,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":197.68114153304813},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 18","Barmaryee",283.87401137981033,443.63638467797239,466.15477408827616,489.39644452112083,513.38131986164399,538.12983163797981,522.61197814465095,559.03667617657879,596.70931733852569,635.66524947647997,675.94073517301706,633.85297202625225,656.10601134987178,678.99563105762525,702.53839314914921,726.75126747191086,9.2028738588370427,9.3869313360137845,9.5746699627340597,9.76616336198874,9.9614866292285154,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":663.33019318977256},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 19","Inverness",92.082691344735508,140.75491854037199,144.78206497306772,148.9139952956551,153.1532900051568,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":131.7911223282791},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 20","Adelaiade Park",134,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":183.95328448214201},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,140.81146601349249,147.91624294049464,155.2488863581714,162.81566901537911,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":142.76971332942367},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":371.09731836477653},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,2031.8514550499335,2099.1133460410342,2168.2529720897592,2239.3185378420167,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":1934.8789254887517},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":637.72936682815646},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,780.07357182437522,805.56931315382838,831.77285470772972,858.70231019852588,886.37623476707063,818.874630228162,835.25212283272538,851.95716528937965,868.99630859516731,886.37623476707063,830.18150115364062,858.31813952070138,887.24817082198319,916.99207611950794,947.57083836060497,23.804104126271227,24.280186208796653,24.765789932972584,25.261105731632036,25.766327846264677,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":935.70951354323336},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 26","SE Shire",432,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":593.04342459914437},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,0.2745571410181224,0.2800482838384849,0.28564924951525456,0.29136223450555965,0.29718947919567085,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":262.74704200376397},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":421.89829464268706},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 29","The Keppels",19,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":26.082928396721627},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":false}]

{"sheet":"Catchment Demand - Parks & Comm","index":29,"n_rows":110,"n_cols":36,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null," Parks and Community Facilities Network"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (ET) Equivalent Tenements"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2011},{"$f":"D7+5","v":2016},{"$f":"E7+5","v":2021},2026,2031,"NPV 2011-2031",{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2012 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"Cost Catchment 1","Yeppoon",{"$f":"Localities!BF4","v":3437.4287690855499},{"$f":"Localities!BG4","v":3705.9069020855909},{"$f":"Localities!BH4","v":4606.0295506877965},{"$f":"Localities!BI4","v":4872.4173204486469},{"$f":"Localities!BJ4","v":5479.3306300748573},{"$f":"X43-D43","v":2041.9018609893074},{"$f":"NPV(WACCII,E81:AH81)","v":64503.372976453022},null,{"$f":"Localities!BK4","v":6540.0495566956506}]
[null,"Cost Catchment 2","Cooee Bay",{"$f":"Localities!BF5","v":842.40240243828987},{"$f":"Localities!BG5","v":857.46240243829004},{"$f":"Localities!BH5","v":857.46240243829004},{"$f":"Localities!BI5","v":864.27585018770606},{"$f":"Localities!BJ5","v":928.37029088076008},{"$f":"X44-D44","v":85.967888442470212},13398.786959654728,null,{"$f":"Localities!BK5","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",{"$f":"Localities!BF6","v":1006.4059933204642},{"$f":"Localities!BG6","v":1058.9659933204648},{"$f":"Localities!BH6","v":1058.9659933204648},{"$f":"Localities!BI6","v":1063.0227580225649},{"$f":"Localities!BJ6","v":1083.8432861595347},77.437292839070551,16386.656220046414,null,{"$f":"Localities!BK6","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",{"$f":"Localities!BF7","v":664.95465959180285},{"$f":"Localities!BG7","v":806.07806835580448},{"$f":"Localities!BH7","v":806.07806835580448},{"$f":"Localities!BI7","v":893.76051488305461},{"$f":"Localities!BJ7","v":956.82097317739454},291.86631358559168,12455.410673954066,null,{"$f":"Localities!BK7","v":987.36476089767052}]
[null,"Cost Catchment 5","Rosslyn",{"$f":"Localities!BF8","v":340.2595870701},{"$f":"Localities!BG8","v":575.67958707010007},{"$f":"Localities!BH8","v":575.67958707010007},{"$f":"Localities!BI8","v":575.67958707010007},{"$f":"Localities!BJ8","v":575.67958707010007},235.42000000000007,8323.0702584709361,null,{"$f":"Localities!BK8","v":657.81127540077011}]
[null,"Cost Catchment 6","Meikleville Hill",{"$f":"Localities!BF9","v":245.39654761466002},{"$f":"Localities!BG9","v":259.47866072765396},{"$f":"Localities!BH9","v":275.52214218047106},{"$f":"Localities!BI9","v":295.98286801633299},{"$f":"Localities!BJ9","v":365.88338224982101},120.48683463516099,4235.0485851588219,null,{"$f":"Localities!BK9","v":440.18720323470893}]
[null,"Cost Catchment 7","Barlows Hill",{"$f":"Localities!BF10","v":349.75999999999988},{"$f":"Localities!BG10","v":384.5},{"$f":"Localities!BH10","v":384.5},{"$f":"Localities!BI10","v":395.48131389024996},{"$f":"Localities!BJ10","v":462.62298885399798},112.8629888539981,5988.5408401800723,null,{"$f":"Localities!BK10","v":486.29406010233902}]
[null,"Cost Catchment 8","Pacific Heights",{"$f":"Localities!BF11","v":361.33999999999992},{"$f":"Localities!BG11","v":621.61300000000006},{"$f":"Localities!BH11","v":937.5},{"$f":"Localities!BI11","v":938.84799999999996},{"$f":"Localities!BJ11","v":947.5},586.16000000000008,11170.105217008706,null,{"$f":"Localities!BK11","v":966.10783394559007}]
[null,"Cost Catchment 9","Mulambin",{"$f":"Localities!BF12","v":196.36000000000013},{"$f":"Localities!BG12","v":246},{"$f":"Localities!BH12","v":246},{"$f":"Localities!BI12","v":246},{"$f":"Localities!BJ12","v":246},49.639999999999873,3696.6998677090401,null,{"$f":"Localities!BK12","v":292.07573230726001}]
[null,"Cost Catchment 10","Causeway Lake",{"$f":"Localities!BF13","v":68.159563707040007},{"$f":"Localities!BG13","v":71.809563707039999},{"$f":"Localities!BH13","v":71.809563707039999},{"$f":"Localities!BI13","v":71.809563707039999},{"$f":"Localities!BJ13","v":71.809563707039999},3.6499999999999915,1108.8967844004239,null,{"$f":"Localities!BK13","v":73.309563707039999}]
[null,"Cost Catchment 11","Hidden Valley",{"$f":"Localities!BF14","v":162.60455504149598},{"$f":"Localities!BG14","v":276.667546649896},{"$f":"Localities!BH14","v":492.81754664989592},{"$f":"Localities!BI14","v":750.66754664989605},{"$f":"Localities!BJ14","v":750.66754664989605},588.06299160840013,6147.5603690663102,null,{"$f":"Localities!BK14","v":870.6991995340461}]
[null,"Cost Catchment 12","Taroomball",{"$f":"Localities!BF15","v":267.9800000000003},{"$f":"Localities!BG15","v":322},{"$f":"Localities!BH15","v":410.06588759990001},{"$f":"Localities!BI15","v":686.67677322609006},{"$f":"Localities!BJ15","v":912.04842834940007},644.06842834939971,6397.4872598188185,null,{"$f":"Localities!BK15","v":974.27434466332977}]
[null,"Cost Catchment 13","Farnborough",{"$f":"Localities!BF16","v":352.95347529313381},{"$f":"Localities!BG16","v":352.95347529313381},{"$f":"Localities!BH16","v":352.95347529313381},{"$f":"Localities!BI16","v":352.95347529313381},{"$f":"Localities!BJ16","v":352.95347529313381},0,5499.6874022112197,null,{"$f":"Localities!BK16","v":352.95347529313381}]
[null,"Cost Catchment 14","Emu Park",{"$f":"Localities!BF17","v":1278.8834734012967},{"$f":"Localities!BG17","v":1842.2199651908993},{"$f":"Localities!BH17","v":2027.9444605258473},{"$f":"Localities!BI17","v":2417.323170728444},{"$f":"Localities!BJ17","v":2899.5615189304772},1620.6780455291805,29895.991766901694,null,{"$f":"Localities!BK17","v":3467.3602681930806}]
[null,"Cost Catchment 15","Zilzie",{"$f":"Localities!BF18","v":924.34426387569124},{"$f":"Localities!BG18","v":1246.76406387569},{"$f":"Localities!BH18","v":1456.7312421549},{"$f":"Localities!BI18","v":1542.2040424381303},{"$f":"Localities!BJ18","v":1566.5706377426802},642.22637386698898,20234.985089525617,null,{"$f":"Localities!BK18","v":1786.405290824146}]
[null,"Cost Catchment 16","Kinka Beach",{"$f":"Localities!BF19","v":367.75525637622002},{"$f":"Localities!BG19","v":379.43525637621997},{"$f":"Localities!BH19","v":379.43525637621997},{"$f":"Localities!BI19","v":379.43525637621997},{"$f":"Localities!BJ19","v":379.43525637621997},11.67999999999995,5880.2184187583662,null,{"$f":"Localities!BK19","v":392.58968034082}]
[null,"Cost Catchment 17","Tanby",{"$f":"Localities!BF20","v":105.04},{"$f":"Localities!BG20","v":144},{"$f":"Localities!BH20","v":144},{"$f":"Localities!BI20","v":144},{"$f":"Localities!BJ20","v":144},38.959999999999994,2136.7023990494563,null,{"$f":"Localities!BK20","v":152.4320217042}]
[null,"Cost Catchment 18","Barmaryee",{"$f":"Localities!BF21","v":283.87401137981033},{"$f":"Localities!BG21","v":328.0067447355342},{"$f":"Localities!BH21","v":412.0067447355342},{"$f":"Localities!BI21","v":442.97733271968423},{"$f":"Localities!BJ21","v":476.49630740273426},192.62229602292393,5682.3187119711583,null,{"$f":"Localities!BK21","v":528.7280739910442}]
[null,"Cost Catchment 19","Inverness",{"$f":"Localities!BF22","v":92.082691344735508},{"$f":"Localities!BG22","v":96.002691344735496},{"$f":"Localities!BH22","v":96.002691344735496},{"$f":"Localities!BI22","v":96.002691344735496},{"$f":"Localities!BJ22","v":96.002691344735496},3.9199999999999875,1485.1296262653304,null,{"$f":"Localities!BK22","v":106.5896606388455}]
[null,"Cost Catchment 20","Adelaiade Park",{"$f":"Localities!BF23","v":134},{"$f":"Localities!BG23","v":134},{"$f":"Localities!BH23","v":134},{"$f":"Localities!BI23","v":134},{"$f":"Localities!BJ23","v":134},0,2087.9752247353495,null,{"$f":"Localities!BK23","v":134}]
[null,"Cost Catchment 21","Bangalee",{"$f":"Localities!BF24","v":90.13000000000001},{"$f":"Localities!BG24","v":104},{"$f":"Localities!BH24","v":104},{"$f":"Localities!BI24","v":104},{"$f":"Localities!BJ24","v":104},13.86999999999999,1582.3927186240765,null,{"$f":"Localities!BK24","v":108.24687344086999}]
[null,"Cost Catchment 22","Keppel Sands",{"$f":"Localities!BF25","v":270.32428804339997},{"$f":"Localities!BG25","v":270.32428804339997},{"$f":"Localities!BH25","v":270.32428804339997},{"$f":"Localities!BI25","v":270.32428804339997},{"$f":"Localities!BJ25","v":270.32428804339997},0,4212.1672841704576,null,{"$f":"Localities!BK25","v":294.55969974501039}]
[null,"Cost Catchment 23","Glenlee-Rockyview",{"$f":"SUM(Localities!BF26:BF30)","v":1323.3444533161769},{"$f":"SUM(Localities!BG26:BG30)","v":1409.4544533161775},{"$f":"SUM(Localities!BH26:BH30)","v":1409.4544533161775},{"$f":"SUM(Localities!BI26:BI30)","v":1409.4544533161775},{"$f":"SUM(Localities!BJ26:BJ30)","v":1409.4544533161775},86.110000000000582,21725.288789867744,null,{"$f":"SUM(Localities!BK26:BK30)","v":2126.1672207218176},null,"Glenlee, Glendale, Rockyview, The Caves, Etna Creek,"]
[null,"Cost Catchment 24","NE Shire & Shoalwater",{"$f":"SUM(Localities!BF31:BF37)","v":464.55128754859999},{"$f":"SUM(Localities!BG31:BG37)","v":464.55128754859999},{"$f":"SUM(Localities!BH31:BH37)","v":464.55128754859999},{"$f":"SUM(Localities!BI31:BI37)","v":464.55128754859999},{"$f":"SUM(Localities!BJ31:BJ37)","v":464.55128754859999},0,7238.5938732864452,null,{"$f":"SUM(Localities!BK31:BK37)","v":464.55128754859999},null,"Shoalwater, Stockyard, Weeriba, Byfield, Bungundarra, Maryvale,"]
[null,"Cost Catchment 25","Sth Shire",{"$f":"SUM(Localities!BF38:BF42)","v":508.27367799315101},{"$f":"SUM(Localities!BG38:BG42)","v":540.27367799315107},{"$f":"SUM(Localities!BH38:BH42)","v":540.27367799315107},{"$f":"SUM(Localities!BI38:BI42)","v":577.57367799315102},{"$f":"SUM(Localities!BJ38:BJ42)","v":664.27367799315107},156.00000000000006,8508.9061912759207,null,{"$f":"SUM(Localities!BK38:BK42)","v":680.27367799315107},null,"Cawarral, Iron Pot, Mulara, Bondoola, Cobraball, Mount Chalmers"]
[null,"Cost Catchment 26","SE Shire",{"$f":"SUM(Localities!BF43:BF49)","v":432},{"$f":"SUM(Localities!BG43:BG49)","v":432},{"$f":"SUM(Localities!BH43:BH49)","v":432},{"$f":"SUM(Localities!BI43:BI49)","v":432},{"$f":"SUM(Localities!BJ43:BJ49)","v":432},0,6731.3828140721689,null,{"$f":"SUM(Localities!BK43:BK49)","v":438},null,"Thompson Point, Nankin, Tungamull, Joskeleigh, Coorooman, Coowonga, "]
[null,"Cost Catchment 27","Rural Localities with water",{"$f":"SUM(Localities!BF50:BF52)","v":190.19698281344},{"$f":"SUM(Localities!BG50:BG52)","v":190.19698281344},{"$f":"SUM(Localities!BH50:BH52)","v":190.19698281344},{"$f":"SUM(Localities!BI50:BI52)","v":190.19698281344},{"$f":"SUM(Localities!BJ50:BJ52)","v":191.19698281344},1,2964.5990471723562,null,{"$f":"SUM(Localities!BK50:BK52)","v":321.44360740294997},null,"Marlborough, Ogmore, Nerimbera"]
[null,"Cost Catchment 28","N & W Shire - Rural",{"$f":"SUM(Localities!BF53:BF66)","v":307.33004654564002},{"$f":"SUM(Localities!BG53:BG66)","v":307.33004654564002},{"$f":"SUM(Localities!BH53:BH66)","v":307.33004654564002},{"$f":"SUM(Localities!BI53:BI66)","v":307.33004654564002},{"$f":"SUM(Localities!BJ53:BJ66)","v":307.33004654564002},0,4788.7874851049091,null,{"$f":"SUM(Localities!BK53:BK66)","v":351.922117651924},null,"Canal Creek, Canoona, Jardine, Mount Gardner, Wattlebank, Yaamba, Stanage, Kunwarara, Barmoya, Sandringham, Rossmoya, Milman, Lake Mary, Green Lake,"]
[null,"Cost Catchment 29","The Keppels",{"$f":"Localities!BF67","v":19},{"$f":"Localities!BG67","v":19},{"$f":"Localities!BH67","v":19},{"$f":"Localities!BI67","v":19},{"$f":"Localities!BJ67","v":19},0,296.05618858187785,null,{"$f":"Localities!BK67","v":19}]
[null,"Cost Catchment 30","Coral Sea",{"$f":"Localities!BF68","v":0},{"$f":"Localities!BG68","v":0},{"$f":"Localities!BH68","v":0},{"$f":"Localities!BI68","v":0},{"$f":"Localities!BJ68","v":0},0,0,null,{"$f":"Localities!BK68","v":0}]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":15087.135985800702},{"$f":"SUM(E8:E37)","v":17446.67465743146},{"$f":"SUM(F8:F37)","v":19462.635348700544},{"$f":"SUM(G8:G37)","v":20937.948801262439},{"$f":"SUM(H8:H37)","v":22691.727300523195}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"'Catchment Demand - Water Supply'!D42","v":2011},{"$f":"D42 +1","v":2012},{"$f":"E42 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Ult"]
[null,{"$f":"B8","v":"Cost Catchment 1"},{"$f":"C8","v":"Yeppoon"},{"$f":"D8","v":3437.4287690855499},{"$f":"$D43+($I43-$D43)/5*1","v":3491.1243956855583},{"$f":"$D43+($I43-$D43)/5*2","v":3544.8200222855662},{"$f":"$D43+($I43-$D43)/5*3","v":3598.5156488855746},{"$f":"$D43+($I43-$D43)/5*4","v":3652.2112754855825},{"$f":"E8","v":3705.9069020855909},{"$f":"$I43+($N43-$I43)/5*1","v":3885.9314318060319},{"$f":"$I43+($N43-$I43)/5*2","v":4065.9559615264729},{"$f":"$I43+($N43-$I43)/5*3","v":4245.9804912469144},{"$f":"$I43+($N43-$I43)/5*4","v":4426.0050209673554},{"$f":"F8","v":4606.0295506877965},{"$f":"$N43+($S43-$N43)/5*1","v":4659.3071046399664},{"$f":"$N43+($S43-$N43)/5*2","v":4712.5846585921363},{"$f":"$N43+($S43-$N43)/5*3","v":4765.8622125443071},{"$f":"$N43+($S43-$N43)/5*4","v":4819.139766496477},{"$f":"G8","v":4872.4173204486469},{"$f":"$S43+($X43-$S43)/5*1","v":4993.7999823738892},{"$f":"$S43+($X43-$S43)/5*2","v":5115.1826442991314},{"$f":"$S43+($X43-$S43)/5*3","v":5236.5653062243728},{"$f":"$S43+($X43-$S43)/5*4","v":5357.947968149615},{"$f":"H8","v":5479.3306300748573},{"$f":"$S43+($X43-$S43)/5*6","v":5600.7132920000995},{"$f":"$S43+($X43-$S43)/5*7","v":5722.0959539253417},{"$f":"$S43+($X43-$S43)/5*8","v":5843.4786158505831},{"$f":"$S43+($X43-$S43)/5*9","v":5964.8612777758253},{"$f":"$S43+($X43-$S43)/5*10","v":6086.2439397010676},{"$f":"$S43+($X43-$S43)/5*11","v":6207.6266016263098},{"$f":"$S43+($X43-$S43)/5*12","v":6329.0092635515521},{"$f":"$S43+($X43-$S43)/5*13","v":6450.3919254767934},{"$f":"$S43+($X43-$S43)/5*14","v":6571.7745874020356},{"$f":"$S43+($X43-$S43)/5*15","v":6693.1572493272779},null,{"$f":"L8","v":6540.0495566956506}]
[null,{"$f":"B9","v":"Cost Catchment 2"},"Cooee Bay",{"$f":"D9","v":842.40240243828987},{"$f":"$D44+($I44-$D44)/5*1","v":845.41440243828993},{"$f":"$D44+($I44-$D44)/5*2","v":848.42640243828998},{"$f":"$D44+($I44-$D44)/5*3","v":851.43840243828993},{"$f":"$D44+($I44-$D44)/5*4","v":854.45040243828998},{"$f":"E9","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*1","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*2","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*3","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*4","v":857.46240243829004},{"$f":"F9","v":857.46240243829004},{"$f":"$N44+($S44-$N44)/5*1","v":858.8250919881732},{"$f":"$N44+($S44-$N44)/5*2","v":860.18778153805647},{"$f":"$N44+($S44-$N44)/5*3","v":861.55047108793963},{"$f":"$N44+($S44-$N44)/5*4","v":862.9131606378229},{"$f":"G9","v":864.27585018770606},{"$f":"$S44+($X44-$S44)/5*1","v":877.09473832631681},{"$f":"$S44+($X44-$S44)/5*2","v":889.91362646492769},{"$f":"$S44+($X44-$S44)/5*3","v":902.73251460353845},{"$f":"$S44+($X44-$S44)/5*4","v":915.55140274214932},{"$f":"H9","v":928.37029088076008},{"$f":"$S44+($X44-$S44)/5*6","v":941.18917901937084},{"$f":"$S44+($X44-$S44)/5*7","v":954.00806715798171},{"$f":"$S44+($X44-$S44)/5*8","v":966.82695529659247},{"$f":"$S44+($X44-$S44)/5*9","v":979.64584343520335},{"$f":"$S44+($X44-$S44)/5*10","v":992.46473157381411},{"$f":"$S44+($X44-$S44)/5*11","v":1005.283619712425},{"$f":"$S44+($X44-$S44)/5*12","v":1018.1025078510357},{"$f":"$S44+($X44-$S44)/5*13","v":1030.9213959896465},{"$f":"$S44+($X44-$S44)/5*14","v":1043.7402841282574},{"$f":"$S44+($X44-$S44)/5*15","v":1056.5591722668682},null,{"$f":"L9","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1016.9179933204643,1027.4299933204645,1037.9419933204645,1048.4539933204646,{"$f":"E10","v":1058.9659933204648},1058.9659933204648,1058.9659933204648,1058.9659933204648,1058.9659933204648,{"$f":"F10","v":1058.9659933204648},1059.7773462608848,1060.5886992013047,1061.4000521417249,1062.2114050821449,{"$f":"G10","v":1063.0227580225649},1067.1868636499589,1071.3509692773528,1075.5150749047468,1079.6791805321407,{"$f":"H10","v":1083.8432861595347},1088.0073917869288,1092.1714974143226,1096.3356030417167,1100.4997086691105,1104.6638142965046,1108.8279199238987,1112.9920255512925,1117.1561311786866,1121.3202368060804,1125.4843424334745,null,1346.5710343445385]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,693.17934134460313,721.40402309740352,749.6287048502038,777.8533866030042,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,823.61455766125448,841.15104696670448,858.6875362721546,876.22402557760461,893.76051488305461,906.37260654192255,918.9846982007906,931.59678985965854,944.2088815185266,956.82097317739454,969.43306483626247,982.04515649513053,994.65724815399847,1007.2693398128665,1019.8814314717345,1032.4935231306024,1045.1056147894706,1057.7177064483385,1070.3297981072064,1082.9418897660744,null,987.36476089767052]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,387.3435870701,434.4275870701,481.51158707010006,528.59558707010001,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,null,657.81127540077011]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,248.21297023725882,251.02939285985761,253.84581548245637,256.66223810505517,259.47866072765396,262.68735701821737,265.89605330878078,269.10474959934425,272.31344588990765,275.52214218047106,279.61428734764343,283.70643251481584,287.79857768198821,291.89072284916062,295.98286801633299,309.96297086303059,323.9430737097282,337.9231765564258,351.90327940312341,365.88338224982101,379.86348509651862,393.84358794321622,407.82369078991383,421.80379363661143,435.78389648330904,449.76399933000664,463.74410217670425,477.72420502340185,491.70430787009946,505.68441071679706,null,440.18720323470893]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,356.70799999999991,363.65599999999995,370.60399999999993,377.55199999999996,384.5,384.5,384.5,384.5,384.5,384.5,386.69626277804997,388.8925255561,391.08878833414997,393.28505111219999,395.48131389024996,408.90964888299959,422.33798387574916,435.76631886849879,449.19465386124836,462.62298885399798,476.05132384674755,489.47965883949718,502.9079938322468,516.33632882499637,529.76466381774594,543.19299881049562,556.62133380324519,570.04966879599476,583.47800378874445,596.90633878149401,null,486.29406010233902]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,413.39459999999997,465.44919999999996,517.50379999999996,569.55840000000001,621.61300000000006,684.79040000000009,747.96780000000001,811.14520000000005,874.32259999999997,937.5,937.76959999999997,938.03919999999994,938.30880000000002,938.57839999999999,938.84799999999996,940.57839999999999,942.30880000000002,944.03919999999994,945.76959999999997,947.5,949.23040000000003,950.96080000000006,952.69119999999998,954.42160000000001,956.15200000000004,957.88240000000008,959.61280000000011,961.34320000000002,963.07360000000006,964.80400000000009,null,966.10783394559007]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,206.2880000000001,216.21600000000007,226.14400000000006,236.07200000000003,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,null,292.07573230726001]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,68.889563707040011,69.619563707040001,70.349563707040005,71.079563707039995,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,null,73.309563707039999]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,185.417153363176,208.22975168485598,231.042350006536,253.85494832821598,276.667546649896,319.89754664989596,363.12754664989598,406.35754664989594,449.5875466498959,492.81754664989592,544.38754664989597,595.95754664989602,647.52754664989607,699.097546649896,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,null,870.6991995340461]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,278.78400000000022,289.58800000000019,300.39200000000011,311.19600000000008,322,339.61317751998001,357.22635503996003,374.83953255994004,392.45271007992,410.06588759990001,465.38806472513801,520.71024185037606,576.03241897561406,631.35459610085206,686.67677322609006,731.75110425075206,776.82543527541407,821.89976630007607,866.97409732473807,912.04842834940007,957.12275937406207,1002.1970903987241,1047.2714214233861,1092.3457524480482,1137.4200834727101,1182.494414497372,1227.5687455220341,1272.6430765466962,1317.7174075713581,1362.79173859602,null,974.27434466332977]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,null,352.95347529313381]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,1391.5507717592172,1504.2180701171378,1616.8853684750584,1729.5526668329787,1842.2199651908993,1879.3648642578889,1916.5097633248786,1953.654662391868,1990.7995614588576,2027.9444605258473,2105.8202025663668,2183.6959446068859,2261.5716866474054,2339.4474286879245,2417.323170728444,2513.7708403688507,2610.2185100092574,2706.6661796496637,2803.1138492900704,2899.5615189304772,2996.0091885708839,3092.4568582112906,3188.9045278516969,3285.3521974921036,3381.7998671325104,3478.2475367729171,3574.6952064133238,3671.1428760537301,3767.5905456941373,3864.0382153345436,null,3467.3602681930806]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,988.82822387569104,1053.3121838756908,1117.7961438756906,1182.2801038756902,1246.76406387569,1288.7574995315319,1330.7509351873739,1372.7443708432161,1414.737806499058,1456.7312421549,1473.825802211546,1490.9203622681921,1508.0149223248382,1525.1094823814842,1542.2040424381303,1547.0773614990403,1551.9506805599503,1556.8239996208601,1561.6973186817702,1566.5706377426802,1571.4439568035903,1576.3172758645003,1581.1905949254101,1586.0639139863201,1590.9372330472302,1595.8105521081402,1600.6838711690502,1605.55719022996,1610.4305092908701,1615.3038283517801,null,1786.405290824146]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,370.09125637622003,372.42725637621999,374.76325637622,377.09925637621996,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,null,392.58968034082]
[null,"Cost Catchment 17","Tanby",105.04,112.83200000000001,120.62400000000001,128.416,136.208,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,null,152.4320217042]
[null,{"$f":"B25","v":"Cost Catchment 18"},"Barmaryee",283.87401137981033,292.70055805095512,301.52710472209986,310.35365139324466,319.1801980643894,328.0067447355342,344.80674473553421,361.60674473553422,378.40674473553418,395.20674473553419,412.0067447355342,418.20086233236418,424.39497992919422,430.5890975260242,436.78321512285424,442.97733271968423,449.68112765629422,456.38492259290422,463.08871752951427,469.79251246612426,476.49630740273426,483.20010233934426,489.90389727595425,496.6076922125643,503.3114871491743,510.01528208578429,516.71907702239434,523.42287195900428,530.12666689561433,536.83046183222427,543.53425676883433,null,528.7280739910442]
[null,"Cost Catchment 19","Inverness",92.082691344735508,92.8666913447355,93.650691344735506,94.434691344735498,95.218691344735504,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,null,106.5896606388455]
[null,"Cost Catchment 20","Adelaiade Park",134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,null,134]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,92.904000000000011,95.678000000000011,98.451999999999998,101.226,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,null,108.24687344086999]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,null,294.55969974501039]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,1340.5664533161771,1357.7884533161771,1375.0104533161773,1392.2324533161773,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,null,2126.1672207218176]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,null,464.55128754859999]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,514.67367799315105,521.07367799315102,527.473677993151,533.87367799315109,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,547.7336779931511,555.19367799315103,562.65367799315106,570.11367799315099,577.57367799315102,594.91367799315105,612.25367799315109,629.593677993151,646.93367799315104,664.27367799315107,681.6136779931511,698.95367799315113,716.29367799315105,733.63367799315108,750.97367799315111,768.31367799315115,785.65367799315118,802.9936779931511,820.33367799315124,837.67367799315116,null,680.27367799315107]
[null,"Cost Catchment 26","SE Shire",432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,null,438]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.39698281343999,190.59698281344001,190.79698281344,190.99698281344001,191.19698281344,191.39698281343999,191.59698281344001,191.79698281344,191.99698281344001,192.19698281344,192.39698281343999,192.59698281344001,192.79698281344,192.99698281344001,193.19698281344,null,321.44360740294997]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,null,351.922117651924]
[null,"Cost Catchment 29","The Keppels",19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,null,19]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2011},{"$f":"D80 +1","v":2012},{"$f":"E80 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,{"$f":"B8","v":"Cost Catchment 1"},"Yeppoon",3437.4287690855499,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":5291.3797489015697},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":5480.2196910127859},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":5674.4966789088903},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":5874.3526584444335},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":6079.9330784898357},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":5889.7754858834624},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":6285.8852587899219},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":6695.4835124182855},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":7118.9513420882686},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":7556.6796915400837},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":7061.954964387267},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":7285.5600789937325},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":7515.2846161987018},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":7751.283910860272},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":7993.7170634618251},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$80-YEAR))),T43*((1+ICSInf)^(T$80-YEAR)))))","v":166.63238313681882},169.96503079955519,173.36433141554627,176.83161804385722,180.36825040473437,{"$f":"IF(Y43=\"\",IF(($D81+NPV(ICSInf,$E81:X81))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L8-($D81+NPV(ICSInf,$E81:X81)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y43*((1+ICSInf)^(T$80-YEAR)))","v":7688.5791455687195},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 2","Cooee Bay",842.40240243828987,1281.3661564222887,1311.6499703191116,1342.6325903092379,1374.3298551108423,1406.7579574683871,1299.626904533571,1325.6194426242425,1352.131831476727,1379.1744681062617,1406.7579574683871,1301.6922872215102,1329.8328233076388,1358.5783039223236,1387.9416706322729,1417.9361406890512,17.597586391840519,17.949538119677332,18.308528882070874,18.67469945971229,19.048193448906538,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":1292.0510507437614},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1541.3083769800389,1588.3858828188361,1636.7299655403924,1686.3724572176841,1737.3459565758512,1605.0391154082592,1637.1398977164247,1669.8826956707528,1703.2803495841679,1737.3459565758512,1606.2688557530764,1639.6485680198516,1673.7209612349966,1708.5003907515393,1744.0015090642496,5.7164246797738221,5.830753173369299,5.9473682368366845,6.0663156015734181,6.187641913604887,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":1493.6009944780169},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,1050.6285979613438,1115.2759541245191,1182.0889530950362,1251.1283616427249,1322.4565109510829,1221.7453987611407,1246.1803067363637,1271.1039128710906,1296.5259911285125,1322.4565109510829,1248.3248653915373,1300.4024186623724,1354.0637441178842,1409.3513616241517,1466.3088583330225,17.313699140586515,17.659973123398245,18.013172585866208,18.373436037583531,18.740904758335205,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":1330.8238534494017},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,587.08363844684459,671.61621803459298,759.29526735047261,850.21283215177345,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":790.28470784229967},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,376.20804510754959,388.08633812855163,400.28927965235061,412.82510430185022,425.70224622546891,398.14638600000944,411.06989295491468,424.3510816336161,437.99908990228357,452.02327806904435,423.8019646058255,438.60437713625436,453.8293653820578,469.48791140683915,485.59126752645875,19.191685343643044,19.575519050515908,19.967029431526221,20.366370020156747,20.773697420559884,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":521.47116222640147},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,540.65031019913954,562.20478315567323,584.40517490638842,607.26870041387008,630.81300487168846,582.7737092287507,594.42918341332575,606.31776708159214,618.44412242322403,630.81300487168846,586.1025108037968,601.21993862641989,616.70762255762611,632.57432587063022,648.82901426713136,18.434226321214702,18.802910847638998,19.178969064591776,19.562548445883611,19.953799414801285,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":653.51645226627659},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,626.56828196914353,719.57500097889658,816.0513614362518,916.09894631151008,1019.822014037204,1037.9137619043952,1156.343013194959,1279.0942690323836,1406.2930378980273,1538.068119810684,1421.345821050616,1450.1895335908696,1479.6184563043128,1509.6444601128576,1540.2796566912223,2.3754683840888071,2.4229777517705835,2.4714373068059947,2.5208660529421145,2.5712833740009571,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":1303.0899239574437},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,312.6637787500145,334.26554049647768,356.60630720129939,379.70699835811536,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":337.70528345229059},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,104.41359315657226,107.63043017937008,110.93417524581719,114.32701794285045,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":98.579142545818129},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,281.03053893392513,321.91896295549685,364.33051172235781,408.30975485471112,453.90243550766957,484.85794495276252,561.38780501945905,640.78491631084216,723.13335693187298,808.51942121122079,825.10988249440686,921.33825176620724,1021.0857118558816,1124.4545350484366,1231.5496768839514,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":1030.5056773164174},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,422.54352601723838,447.69716090064577,473.68792376898233,500.53923828769229,528.27513021764287,514.74026311126374,552.2646827571449,591.08418308361661,631.2355575500444,672.75655332189592,705.37302655567908,805.00744826547304,908.3450976330364,1015.4942499959961,1126.566030414421,61.877397297178277,63.114945243121845,64.377244147984271,65.664789030943965,66.978084811562837,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":1313.9244420855939},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":484.52948544446662},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,2109.1266705806233,2325.490556814822,2549.6653478301555,2781.8769342633764,3022.3571180147947,2848.4900726599676,2962.8851329437548,3080.7165996098288,3202.0761708893692,3327.0578383802472,3191.7208073301449,3375.9495375179772,3566.2707285903903,3762.8543874906927,3965.8748844555721,132.40198217165207,135.0500218150851,137.75102225138679,140.50604269641451,143.31616355034282,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":4112.8785863902331},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,1498.7336588247438,1628.3992232523633,1762.6519167935576,1901.6233583870985,2045.4485968776639,1953.3263674859838,2057.3138926656702,2164.6795883055497,2275.5169862139583,2389.9220082033803,2233.8281651803945,2304.9325708124347,2377.987621403684,2453.0429009902587,2530.1491967117345,6.6900227431628396,6.8238231980260968,6.9602996619866175,7.0995056552263494,7.2414957683308776,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":2157.2558002509982},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,560.93486146033365,575.76496720047271,590.9639032256332,606.54049070491999,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":520.88329596066626},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,{"$f":"B24","v":"Cost Catchment 17"},"Tanby",105.04,171.01566491469026,186.48225180766974,202.49909591040245,219.08202087652145,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":197.68114153304813},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 18","Barmaryee",283.87401137981033,443.63638467797239,466.15477408827616,489.39644452112083,513.38131986164399,538.12983163797981,522.61197814465095,559.03667617657879,596.70931733852569,635.66524947647997,675.94073517301706,633.85297202625225,656.10601134987178,678.99563105762525,702.53839314914921,726.75126747191086,9.2028738588370427,9.3869313360137845,9.5746699627340597,9.76616336198874,9.9614866292285154,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":663.33019318977256},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 19","Inverness",92.082691344735508,140.75491854037199,144.78206497306772,148.9139952956551,153.1532900051568,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":131.7911223282791},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 20","Adelaiade Park",134,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":183.95328448214201},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,140.81146601349249,147.91624294049464,155.2488863581714,162.81566901537911,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":142.76971332942367},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":371.09731836477653},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,2031.8514550499335,2099.1133460410342,2168.2529720897592,2239.3185378420167,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":1934.8789254887517},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":637.72936682815646},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,780.07357182437522,805.56931315382838,831.77285470772972,858.70231019852588,886.37623476707063,818.874630228162,835.25212283272538,851.95716528937965,868.99630859516731,886.37623476707063,830.18150115364062,858.31813952070138,887.24817082198319,916.99207611950794,947.57083836060497,23.804104126271227,24.280186208796653,24.765789932972584,25.261105731632036,25.766327846264677,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":935.70951354323336},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 26","SE Shire",432,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":593.04342459914437},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,0.2745571410181224,0.2800482838384849,0.28564924951525456,0.29136223450555965,0.29718947919567085,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":262.74704200376397},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":421.89829464268706},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 29","The Keppels",19,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":26.082928396721627},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":false}]

{"sheet":"Catchment Demand - Stormwater","index":30,"n_rows":110,"n_cols":36,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,"Stormwater Network"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (ET) Equivalent Tenements"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2011},{"$f":"D7+5","v":2016},{"$f":"E7+5","v":2021},2026,2031,"NPV 2011-2031",{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2012 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"Cost Catchment 1","Yeppoon",{"$f":"Localities!BF4","v":3437.4287690855499},{"$f":"Localities!BG4","v":3705.9069020855909},{"$f":"Localities!BH4","v":4606.0295506877965},{"$f":"Localities!BI4","v":4872.4173204486469},{"$f":"Localities!BJ4","v":5479.3306300748573},{"$f":"X43-D43","v":2041.9018609893074},{"$f":"NPV(WACCII,E81:AH81)","v":64503.372976453022},null,{"$f":"Localities!BK4","v":6540.0495566956506}]
[null,"Cost Catchment 2","Cooee Bay",{"$f":"Localities!BF5","v":842.40240243828987},{"$f":"Localities!BG5","v":857.46240243829004},{"$f":"Localities!BH5","v":857.46240243829004},{"$f":"Localities!BI5","v":864.27585018770606},{"$f":"Localities!BJ5","v":928.37029088076008},{"$f":"X44-D44","v":85.967888442470212},13398.786959654728,null,{"$f":"Localities!BK5","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",{"$f":"Localities!BF6","v":1006.4059933204642},{"$f":"Localities!BG6","v":1058.9659933204648},{"$f":"Localities!BH6","v":1058.9659933204648},{"$f":"Localities!BI6","v":1063.0227580225649},{"$f":"Localities!BJ6","v":1083.8432861595347},77.437292839070551,16386.656220046414,null,{"$f":"Localities!BK6","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",{"$f":"Localities!BF7","v":664.95465959180285},{"$f":"Localities!BG7","v":806.07806835580448},{"$f":"Localities!BH7","v":806.07806835580448},{"$f":"Localities!BI7","v":893.76051488305461},{"$f":"Localities!BJ7","v":956.82097317739454},291.86631358559168,12455.410673954066,null,{"$f":"Localities!BK7","v":987.36476089767052}]
[null,"Cost Catchment 5","Rosslyn",{"$f":"Localities!BF8","v":340.2595870701},{"$f":"Localities!BG8","v":575.67958707010007},{"$f":"Localities!BH8","v":575.67958707010007},{"$f":"Localities!BI8","v":575.67958707010007},{"$f":"Localities!BJ8","v":575.67958707010007},235.42000000000007,8323.0702584709361,null,{"$f":"Localities!BK8","v":657.81127540077011}]
[null,"Cost Catchment 6","Meikleville Hill",{"$f":"Localities!BF9","v":245.39654761466002},{"$f":"Localities!BG9","v":259.47866072765396},{"$f":"Localities!BH9","v":275.52214218047106},{"$f":"Localities!BI9","v":295.98286801633299},{"$f":"Localities!BJ9","v":365.88338224982101},120.48683463516099,4235.0485851588219,null,{"$f":"Localities!BK9","v":440.18720323470893}]
[null,"Cost Catchment 7","Barlows Hill",{"$f":"Localities!BF10","v":349.75999999999988},{"$f":"Localities!BG10","v":384.5},{"$f":"Localities!BH10","v":384.5},{"$f":"Localities!BI10","v":395.48131389024996},{"$f":"Localities!BJ10","v":462.62298885399798},112.8629888539981,5988.5408401800723,null,{"$f":"Localities!BK10","v":486.29406010233902}]
[null,"Cost Catchment 8","Pacific Heights",{"$f":"Localities!BF11","v":361.33999999999992},{"$f":"Localities!BG11","v":621.61300000000006},{"$f":"Localities!BH11","v":937.5},{"$f":"Localities!BI11","v":938.84799999999996},{"$f":"Localities!BJ11","v":947.5},586.16000000000008,11170.105217008706,null,{"$f":"Localities!BK11","v":966.10783394559007}]
[null,"Cost Catchment 9","Mulambin",{"$f":"Localities!BF12","v":196.36000000000013},{"$f":"Localities!BG12","v":246},{"$f":"Localities!BH12","v":246},{"$f":"Localities!BI12","v":246},{"$f":"Localities!BJ12","v":246},49.639999999999873,3696.6998677090401,null,{"$f":"Localities!BK12","v":292.07573230726001}]
[null,"Cost Catchment 10","Causeway Lake",{"$f":"Localities!BF13","v":68.159563707040007},{"$f":"Localities!BG13","v":71.809563707039999},{"$f":"Localities!BH13","v":71.809563707039999},{"$f":"Localities!BI13","v":71.809563707039999},{"$f":"Localities!BJ13","v":71.809563707039999},3.6499999999999915,1108.8967844004239,null,{"$f":"Localities!BK13","v":73.309563707039999}]
[null,"Cost Catchment 11","Hidden Valley",{"$f":"Localities!BF14","v":162.60455504149598},{"$f":"Localities!BG14","v":276.667546649896},{"$f":"Localities!BH14","v":492.81754664989592},{"$f":"Localities!BI14","v":750.66754664989605},{"$f":"Localities!BJ14","v":750.66754664989605},588.06299160840013,6147.5603690663102,null,{"$f":"Localities!BK14","v":870.6991995340461}]
[null,"Cost Catchment 12","Taroomball",{"$f":"Localities!BF15","v":267.9800000000003},{"$f":"Localities!BG15","v":322},{"$f":"Localities!BH15","v":410.06588759990001},{"$f":"Localities!BI15","v":686.67677322609006},{"$f":"Localities!BJ15","v":912.04842834940007},644.06842834939971,6397.4872598188185,null,{"$f":"Localities!BK15","v":974.27434466332977}]
[null,"Cost Catchment 13","Farnborough",{"$f":"Localities!BF16","v":352.95347529313381},{"$f":"Localities!BG16","v":352.95347529313381},{"$f":"Localities!BH16","v":352.95347529313381},{"$f":"Localities!BI16","v":352.95347529313381},{"$f":"Localities!BJ16","v":352.95347529313381},0,5499.6874022112197,null,{"$f":"Localities!BK16","v":352.95347529313381}]
[null,"Cost Catchment 14","Emu Park",{"$f":"Localities!BF17","v":1278.8834734012967},{"$f":"Localities!BG17","v":1842.2199651908993},{"$f":"Localities!BH17","v":2027.9444605258473},{"$f":"Localities!BI17","v":2417.323170728444},{"$f":"Localities!BJ17","v":2899.5615189304772},1620.6780455291805,29895.991766901694,null,{"$f":"Localities!BK17","v":3467.3602681930806}]
[null,"Cost Catchment 15","Zilzie",{"$f":"Localities!BF18","v":924.34426387569124},{"$f":"Localities!BG18","v":1246.76406387569},{"$f":"Localities!BH18","v":1456.7312421549},{"$f":"Localities!BI18","v":1542.2040424381303},{"$f":"Localities!BJ18","v":1566.5706377426802},642.22637386698898,20234.985089525617,null,{"$f":"Localities!BK18","v":1786.405290824146}]
[null,"Cost Catchment 16","Kinka Beach",{"$f":"Localities!BF19","v":367.75525637622002},{"$f":"Localities!BG19","v":379.43525637621997},{"$f":"Localities!BH19","v":379.43525637621997},{"$f":"Localities!BI19","v":379.43525637621997},{"$f":"Localities!BJ19","v":379.43525637621997},11.67999999999995,5880.2184187583662,null,{"$f":"Localities!BK19","v":392.58968034082}]
[null,"Cost Catchment 17","Tanby",{"$f":"Localities!BF20","v":105.04},{"$f":"Localities!BG20","v":144},{"$f":"Localities!BH20","v":144},{"$f":"Localities!BI20","v":144},{"$f":"Localities!BJ20","v":144},38.959999999999994,2136.7023990494563,null,{"$f":"Localities!BK20","v":152.4320217042}]
[null,"Cost Catchment 18","Barmaryee",{"$f":"Localities!BF21","v":283.87401137981033},{"$f":"Localities!BG21","v":328.0067447355342},{"$f":"Localities!BH21","v":412.0067447355342},{"$f":"Localities!BI21","v":442.97733271968423},{"$f":"Localities!BJ21","v":476.49630740273426},192.62229602292393,5682.3187119711583,null,{"$f":"Localities!BK21","v":528.7280739910442}]
[null,"Cost Catchment 19","Inverness",{"$f":"Localities!BF22","v":92.082691344735508},{"$f":"Localities!BG22","v":96.002691344735496},{"$f":"Localities!BH22","v":96.002691344735496},{"$f":"Localities!BI22","v":96.002691344735496},{"$f":"Localities!BJ22","v":96.002691344735496},3.9199999999999875,1485.1296262653304,null,{"$f":"Localities!BK22","v":106.5896606388455}]
[null,"Cost Catchment 20","Adelaiade Park",{"$f":"Localities!BF23","v":134},{"$f":"Localities!BG23","v":134},{"$f":"Localities!BH23","v":134},{"$f":"Localities!BI23","v":134},{"$f":"Localities!BJ23","v":134},0,2087.9752247353495,null,{"$f":"Localities!BK23","v":134}]
[null,"Cost Catchment 21","Bangalee",{"$f":"Localities!BF24","v":90.13000000000001},{"$f":"Localities!BG24","v":104},{"$f":"Localities!BH24","v":104},{"$f":"Localities!BI24","v":104},{"$f":"Localities!BJ24","v":104},13.86999999999999,1582.3927186240765,null,{"$f":"Localities!BK24","v":108.24687344086999}]
[null,"Cost Catchment 22","Keppel Sands",{"$f":"Localities!BF25","v":270.32428804339997},{"$f":"Localities!BG25","v":270.32428804339997},{"$f":"Localities!BH25","v":270.32428804339997},{"$f":"Localities!BI25","v":270.32428804339997},{"$f":"Localities!BJ25","v":270.32428804339997},0,4212.1672841704576,null,{"$f":"Localities!BK25","v":294.55969974501039}]
[null,"Cost Catchment 23","Glenlee-Rockyview",{"$f":"SUM(Localities!BF26:BF30)","v":1323.3444533161769},{"$f":"SUM(Localities!BG26:BG30)","v":1409.4544533161775},{"$f":"SUM(Localities!BH26:BH30)","v":1409.4544533161775},{"$f":"SUM(Localities!BI26:BI30)","v":1409.4544533161775},{"$f":"SUM(Localities!BJ26:BJ30)","v":1409.4544533161775},86.110000000000582,21725.288789867744,null,{"$f":"SUM(Localities!BK26:BK30)","v":2126.1672207218176},null,"Glenlee, Glendale, Rockyview, The Caves, Etna Creek,"]
[null,"Cost Catchment 24","NE Shire & Shoalwater",{"$f":"SUM(Localities!BF31:BF37)","v":464.55128754859999},{"$f":"SUM(Localities!BG31:BG37)","v":464.55128754859999},{"$f":"SUM(Localities!BH31:BH37)","v":464.55128754859999},{"$f":"SUM(Localities!BI31:BI37)","v":464.55128754859999},{"$f":"SUM(Localities!BJ31:BJ37)","v":464.55128754859999},0,7238.5938732864452,null,{"$f":"SUM(Localities!BK31:BK37)","v":464.55128754859999},null,"Shoalwater, Stockyard, Weeriba, Byfield, Bungundarra, Maryvale,"]
[null,"Cost Catchment 25","Sth Shire",{"$f":"SUM(Localities!BF38:BF42)","v":508.27367799315101},{"$f":"SUM(Localities!BG38:BG42)","v":540.27367799315107},{"$f":"SUM(Localities!BH38:BH42)","v":540.27367799315107},{"$f":"SUM(Localities!BI38:BI42)","v":577.57367799315102},{"$f":"SUM(Localities!BJ38:BJ42)","v":664.27367799315107},156.00000000000006,8508.9061912759207,null,{"$f":"SUM(Localities!BK38:BK42)","v":680.27367799315107},null,"Cawarral, Iron Pot, Mulara, Bondoola, Cobraball, Mount Chalmers"]
[null,"Cost Catchment 26","SE Shire",{"$f":"SUM(Localities!BF43:BF49)","v":432},{"$f":"SUM(Localities!BG43:BG49)","v":432},{"$f":"SUM(Localities!BH43:BH49)","v":432},{"$f":"SUM(Localities!BI43:BI49)","v":432},{"$f":"SUM(Localities!BJ43:BJ49)","v":432},0,6731.3828140721689,null,{"$f":"SUM(Localities!BK43:BK49)","v":438},null,"Thompson Point, Nankin, Tungamull, Joskeleigh, Coorooman, Coowonga, "]
[null,"Cost Catchment 27","Rural Localities with water",{"$f":"SUM(Localities!BF50:BF52)","v":190.19698281344},{"$f":"SUM(Localities!BG50:BG52)","v":190.19698281344},{"$f":"SUM(Localities!BH50:BH52)","v":190.19698281344},{"$f":"SUM(Localities!BI50:BI52)","v":190.19698281344},{"$f":"SUM(Localities!BJ50:BJ52)","v":191.19698281344},1,2964.5990471723562,null,{"$f":"SUM(Localities!BK50:BK52)","v":321.44360740294997},null,"Marlborough, Ogmore, Nerimbera"]
[null,"Cost Catchment 28","N & W Shire - Rural",{"$f":"SUM(Localities!BF53:BF66)","v":307.33004654564002},{"$f":"SUM(Localities!BG53:BG66)","v":307.33004654564002},{"$f":"SUM(Localities!BH53:BH66)","v":307.33004654564002},{"$f":"SUM(Localities!BI53:BI66)","v":307.33004654564002},{"$f":"SUM(Localities!BJ53:BJ66)","v":307.33004654564002},0,4788.7874851049091,null,{"$f":"SUM(Localities!BK53:BK66)","v":351.922117651924},null,"Canal Creek, Canoona, Jardine, Mount Gardner, Wattlebank, Yaamba, Stanage, Kunwarara, Barmoya, Sandringham, Rossmoya, Milman, Lake Mary, Green Lake,"]
[null,"Cost Catchment 29","The Keppels",{"$f":"Localities!BF67","v":19},{"$f":"Localities!BG67","v":19},{"$f":"Localities!BH67","v":19},{"$f":"Localities!BI67","v":19},{"$f":"Localities!BJ67","v":19},0,296.05618858187785,null,{"$f":"Localities!BK67","v":19}]
[null,"Cost Catchment 30","Coral Sea",{"$f":"Localities!BF68","v":0},{"$f":"Localities!BG68","v":0},{"$f":"Localities!BH68","v":0},{"$f":"Localities!BI68","v":0},{"$f":"Localities!BJ68","v":0},0,0,null,{"$f":"Localities!BK68","v":0}]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":15087.135985800702},{"$f":"SUM(E8:E37)","v":17446.67465743146},{"$f":"SUM(F8:F37)","v":19462.635348700544},{"$f":"SUM(G8:G37)","v":20937.948801262439},{"$f":"SUM(H8:H37)","v":22691.727300523195}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2011},{"$f":"D42 +1","v":2012},{"$f":"E42 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Ult"]
[null,{"$f":"B8","v":"Cost Catchment 1"},{"$f":"C8","v":"Yeppoon"},{"$f":"D8","v":3437.4287690855499},{"$f":"$D43+($I43-$D43)/5*1","v":3491.1243956855583},{"$f":"$D43+($I43-$D43)/5*2","v":3544.8200222855662},{"$f":"$D43+($I43-$D43)/5*3","v":3598.5156488855746},{"$f":"$D43+($I43-$D43)/5*4","v":3652.2112754855825},{"$f":"E8","v":3705.9069020855909},{"$f":"$I43+($N43-$I43)/5*1","v":3885.9314318060319},{"$f":"$I43+($N43-$I43)/5*2","v":4065.9559615264729},{"$f":"$I43+($N43-$I43)/5*3","v":4245.9804912469144},{"$f":"$I43+($N43-$I43)/5*4","v":4426.0050209673554},{"$f":"F8","v":4606.0295506877965},{"$f":"$N43+($S43-$N43)/5*1","v":4659.3071046399664},{"$f":"$N43+($S43-$N43)/5*2","v":4712.5846585921363},{"$f":"$N43+($S43-$N43)/5*3","v":4765.8622125443071},{"$f":"$N43+($S43-$N43)/5*4","v":4819.139766496477},{"$f":"G8","v":4872.4173204486469},{"$f":"$S43+($X43-$S43)/5*1","v":4993.7999823738892},{"$f":"$S43+($X43-$S43)/5*2","v":5115.1826442991314},{"$f":"$S43+($X43-$S43)/5*3","v":5236.5653062243728},{"$f":"$S43+($X43-$S43)/5*4","v":5357.947968149615},{"$f":"H8","v":5479.3306300748573},{"$f":"$S43+($X43-$S43)/5*6","v":5600.7132920000995},{"$f":"$S43+($X43-$S43)/5*7","v":5722.0959539253417},{"$f":"$S43+($X43-$S43)/5*8","v":5843.4786158505831},{"$f":"$S43+($X43-$S43)/5*9","v":5964.8612777758253},{"$f":"$S43+($X43-$S43)/5*10","v":6086.2439397010676},{"$f":"$S43+($X43-$S43)/5*11","v":6207.6266016263098},{"$f":"$S43+($X43-$S43)/5*12","v":6329.0092635515521},{"$f":"$S43+($X43-$S43)/5*13","v":6450.3919254767934},{"$f":"$S43+($X43-$S43)/5*14","v":6571.7745874020356},{"$f":"$S43+($X43-$S43)/5*15","v":6693.1572493272779},null,{"$f":"L8","v":6540.0495566956506}]
[null,{"$f":"B9","v":"Cost Catchment 2"},"Cooee Bay",{"$f":"D9","v":842.40240243828987},{"$f":"$D44+($I44-$D44)/5*1","v":845.41440243828993},{"$f":"$D44+($I44-$D44)/5*2","v":848.42640243828998},{"$f":"$D44+($I44-$D44)/5*3","v":851.43840243828993},{"$f":"$D44+($I44-$D44)/5*4","v":854.45040243828998},{"$f":"E9","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*1","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*2","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*3","v":857.46240243829004},{"$f":"$I44+($N44-$I44)/5*4","v":857.46240243829004},{"$f":"F9","v":857.46240243829004},{"$f":"$N44+($S44-$N44)/5*1","v":858.8250919881732},{"$f":"$N44+($S44-$N44)/5*2","v":860.18778153805647},{"$f":"$N44+($S44-$N44)/5*3","v":861.55047108793963},{"$f":"$N44+($S44-$N44)/5*4","v":862.9131606378229},{"$f":"G9","v":864.27585018770606},{"$f":"$S44+($X44-$S44)/5*1","v":877.09473832631681},{"$f":"$S44+($X44-$S44)/5*2","v":889.91362646492769},{"$f":"$S44+($X44-$S44)/5*3","v":902.73251460353845},{"$f":"$S44+($X44-$S44)/5*4","v":915.55140274214932},{"$f":"H9","v":928.37029088076008},{"$f":"$S44+($X44-$S44)/5*6","v":941.18917901937084},{"$f":"$S44+($X44-$S44)/5*7","v":954.00806715798171},{"$f":"$S44+($X44-$S44)/5*8","v":966.82695529659247},{"$f":"$S44+($X44-$S44)/5*9","v":979.64584343520335},{"$f":"$S44+($X44-$S44)/5*10","v":992.46473157381411},{"$f":"$S44+($X44-$S44)/5*11","v":1005.283619712425},{"$f":"$S44+($X44-$S44)/5*12","v":1018.1025078510357},{"$f":"$S44+($X44-$S44)/5*13","v":1030.9213959896465},{"$f":"$S44+($X44-$S44)/5*14","v":1043.7402841282574},{"$f":"$S44+($X44-$S44)/5*15","v":1056.5591722668682},null,{"$f":"L9","v":967.3202554468329}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1016.9179933204643,1027.4299933204645,1037.9419933204645,1048.4539933204646,{"$f":"E10","v":1058.9659933204648},1058.9659933204648,1058.9659933204648,1058.9659933204648,1058.9659933204648,{"$f":"F10","v":1058.9659933204648},1059.7773462608848,1060.5886992013047,1061.4000521417249,1062.2114050821449,{"$f":"G10","v":1063.0227580225649},1067.1868636499589,1071.3509692773528,1075.5150749047468,1079.6791805321407,{"$f":"H10","v":1083.8432861595347},1088.0073917869288,1092.1714974143226,1096.3356030417167,1100.4997086691105,1104.6638142965046,1108.8279199238987,1112.9920255512925,1117.1561311786866,1121.3202368060804,1125.4843424334745,null,{"$f":"L10","v":1346.5710343445385}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,693.17934134460313,721.40402309740352,749.6287048502038,777.8533866030042,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,806.07806835580448,823.61455766125448,841.15104696670448,858.6875362721546,876.22402557760461,893.76051488305461,906.37260654192255,918.9846982007906,931.59678985965854,944.2088815185266,956.82097317739454,969.43306483626247,982.04515649513053,994.65724815399847,1007.2693398128665,1019.8814314717345,1032.4935231306024,1045.1056147894706,1057.7177064483385,1070.3297981072064,1082.9418897660744,null,987.36476089767052]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,387.3435870701,434.4275870701,481.51158707010006,528.59558707010001,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,null,657.81127540077011]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,248.21297023725882,251.02939285985761,253.84581548245637,256.66223810505517,259.47866072765396,262.68735701821737,265.89605330878078,269.10474959934425,272.31344588990765,275.52214218047106,279.61428734764343,283.70643251481584,287.79857768198821,291.89072284916062,295.98286801633299,309.96297086303059,323.9430737097282,337.9231765564258,351.90327940312341,365.88338224982101,379.86348509651862,393.84358794321622,407.82369078991383,421.80379363661143,435.78389648330904,449.76399933000664,463.74410217670425,477.72420502340185,491.70430787009946,505.68441071679706,null,440.18720323470893]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,356.70799999999991,363.65599999999995,370.60399999999993,377.55199999999996,384.5,384.5,384.5,384.5,384.5,384.5,386.69626277804997,388.8925255561,391.08878833414997,393.28505111219999,395.48131389024996,408.90964888299959,422.33798387574916,435.76631886849879,449.19465386124836,462.62298885399798,476.05132384674755,489.47965883949718,502.9079938322468,516.33632882499637,529.76466381774594,543.19299881049562,556.62133380324519,570.04966879599476,583.47800378874445,596.90633878149401,null,486.29406010233902]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,413.39459999999997,465.44919999999996,517.50379999999996,569.55840000000001,621.61300000000006,684.79040000000009,747.96780000000001,811.14520000000005,874.32259999999997,937.5,937.76959999999997,938.03919999999994,938.30880000000002,938.57839999999999,938.84799999999996,940.57839999999999,942.30880000000002,944.03919999999994,945.76959999999997,947.5,949.23040000000003,950.96080000000006,952.69119999999998,954.42160000000001,956.15200000000004,957.88240000000008,959.61280000000011,961.34320000000002,963.07360000000006,964.80400000000009,null,966.10783394559007]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,206.2880000000001,216.21600000000007,226.14400000000006,236.07200000000003,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,246,null,292.07573230726001]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,68.889563707040011,69.619563707040001,70.349563707040005,71.079563707039995,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,null,73.309563707039999]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,185.417153363176,208.22975168485598,231.042350006536,253.85494832821598,276.667546649896,319.89754664989596,363.12754664989598,406.35754664989594,449.5875466498959,492.81754664989592,544.38754664989597,595.95754664989602,647.52754664989607,699.097546649896,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,750.66754664989605,null,870.6991995340461]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,278.78400000000022,289.58800000000019,300.39200000000011,311.19600000000008,322,339.61317751998001,357.22635503996003,374.83953255994004,392.45271007992,410.06588759990001,465.38806472513801,520.71024185037606,576.03241897561406,631.35459610085206,686.67677322609006,731.75110425075206,776.82543527541407,821.89976630007607,866.97409732473807,912.04842834940007,957.12275937406207,1002.1970903987241,1047.2714214233861,1092.3457524480482,1137.4200834727101,1182.494414497372,1227.5687455220341,1272.6430765466962,1317.7174075713581,1362.79173859602,null,974.27434466332977]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,null,352.95347529313381]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,1391.5507717592172,1504.2180701171378,1616.8853684750584,1729.5526668329787,1842.2199651908993,1879.3648642578889,1916.5097633248786,1953.654662391868,1990.7995614588576,2027.9444605258473,2105.8202025663668,2183.6959446068859,2261.5716866474054,2339.4474286879245,2417.323170728444,2513.7708403688507,2610.2185100092574,2706.6661796496637,2803.1138492900704,2899.5615189304772,2996.0091885708839,3092.4568582112906,3188.9045278516969,3285.3521974921036,3381.7998671325104,3478.2475367729171,3574.6952064133238,3671.1428760537301,3767.5905456941373,3864.0382153345436,null,3467.3602681930806]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,988.82822387569104,1053.3121838756908,1117.7961438756906,1182.2801038756902,1246.76406387569,1288.7574995315319,1330.7509351873739,1372.7443708432161,1414.737806499058,1456.7312421549,1473.825802211546,1490.9203622681921,1508.0149223248382,1525.1094823814842,1542.2040424381303,1547.0773614990403,1551.9506805599503,1556.8239996208601,1561.6973186817702,1566.5706377426802,1571.4439568035903,1576.3172758645003,1581.1905949254101,1586.0639139863201,1590.9372330472302,1595.8105521081402,1600.6838711690502,1605.55719022996,1610.4305092908701,1615.3038283517801,null,1786.405290824146]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,370.09125637622003,372.42725637621999,374.76325637622,377.09925637621996,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,null,392.58968034082]
[null,"Cost Catchment 17","Tanby",105.04,112.83200000000001,120.62400000000001,128.416,136.208,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,null,152.4320217042]
[null,{"$f":"B25","v":"Cost Catchment 18"},"Barmaryee",283.87401137981033,292.70055805095512,301.52710472209986,310.35365139324466,319.1801980643894,328.0067447355342,344.80674473553421,361.60674473553422,378.40674473553418,395.20674473553419,412.0067447355342,418.20086233236418,424.39497992919422,430.5890975260242,436.78321512285424,442.97733271968423,449.68112765629422,456.38492259290422,463.08871752951427,469.79251246612426,476.49630740273426,483.20010233934426,489.90389727595425,496.6076922125643,503.3114871491743,510.01528208578429,516.71907702239434,523.42287195900428,530.12666689561433,536.83046183222427,543.53425676883433,null,528.7280739910442]
[null,"Cost Catchment 19","Inverness",92.082691344735508,92.8666913447355,93.650691344735506,94.434691344735498,95.218691344735504,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,null,106.5896606388455]
[null,"Cost Catchment 20","Adelaiade Park",134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,134,null,134]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,92.904000000000011,95.678000000000011,98.451999999999998,101.226,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,null,108.24687344086999]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,null,294.55969974501039]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,1340.5664533161771,1357.7884533161771,1375.0104533161773,1392.2324533161773,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,1409.4544533161775,null,2126.1672207218176]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,464.55128754859999,null,464.55128754859999]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,514.67367799315105,521.07367799315102,527.473677993151,533.87367799315109,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,540.27367799315107,547.7336779931511,555.19367799315103,562.65367799315106,570.11367799315099,577.57367799315102,594.91367799315105,612.25367799315109,629.593677993151,646.93367799315104,664.27367799315107,681.6136779931511,698.95367799315113,716.29367799315105,733.63367799315108,750.97367799315111,768.31367799315115,785.65367799315118,802.9936779931511,820.33367799315124,837.67367799315116,null,680.27367799315107]
[null,"Cost Catchment 26","SE Shire",432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,432,null,438]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.19698281344,190.39698281343999,190.59698281344001,190.79698281344,190.99698281344001,191.19698281344,191.39698281343999,191.59698281344001,191.79698281344,191.99698281344001,192.19698281344,192.39698281343999,192.59698281344001,192.79698281344,192.99698281344001,193.19698281344,null,321.44360740294997]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,307.33004654564002,null,351.922117651924]
[null,"Cost Catchment 29","The Keppels",19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,null,19]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2011},{"$f":"D80 +1","v":2012},{"$f":"E80 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,{"$f":"B8","v":"Cost Catchment 1"},"Yeppoon",3437.4287690855499,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":5291.3797489015697},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":5480.2196910127859},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":5674.4966789088903},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":5874.3526584444335},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":6079.9330784898357},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":5889.7754858834624},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":6285.8852587899219},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":6695.4835124182855},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":7118.9513420882686},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":7556.6796915400837},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":7061.954964387267},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":7285.5600789937325},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":7515.2846161987018},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":7751.283910860272},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":7993.7170634618251},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$80-YEAR))),T43*((1+ICSInf)^(T$80-YEAR)))))","v":166.63238313681882},169.96503079955519,173.36433141554627,176.83161804385722,180.36825040473437,{"$f":"IF(Y43=\"\",IF(($D81+NPV(ICSInf,$E81:X81))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L8-($D81+NPV(ICSInf,$E81:X81)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y43*((1+ICSInf)^(T$80-YEAR)))","v":7688.5791455687195},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 2","Cooee Bay",842.40240243828987,1281.3661564222887,1311.6499703191116,1342.6325903092379,1374.3298551108423,1406.7579574683871,1299.626904533571,1325.6194426242425,1352.131831476727,1379.1744681062617,1406.7579574683871,1301.6922872215102,1329.8328233076388,1358.5783039223236,1387.9416706322729,1417.9361406890512,17.597586391840519,17.949538119677332,18.308528882070874,18.67469945971229,19.048193448906538,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":1292.0510507437614},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 3","Taranganba",1006.4059933204642,1541.3083769800389,1588.3858828188361,1636.7299655403924,1686.3724572176841,1737.3459565758512,1605.0391154082592,1637.1398977164247,1669.8826956707528,1703.2803495841679,1737.3459565758512,1606.2688557530764,1639.6485680198516,1673.7209612349966,1708.5003907515393,1744.0015090642496,5.7164246797738221,5.830753173369299,5.9473682368366845,6.0663156015734181,6.187641913604887,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":1493.6009944780169},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 4","Lammermoor",664.95465959180285,1050.6285979613438,1115.2759541245191,1182.0889530950362,1251.1283616427249,1322.4565109510829,1221.7453987611407,1246.1803067363637,1271.1039128710906,1296.5259911285125,1322.4565109510829,1248.3248653915373,1300.4024186623724,1354.0637441178842,1409.3513616241517,1466.3088583330225,17.313699140586515,17.659973123398245,18.013172585866208,18.373436037583531,18.740904758335205,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":1330.8238534494017},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 5","Rosslyn",340.2595870701,587.08363844684459,671.61621803459298,759.29526735047261,850.21283215177345,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,872.53817499120362,889.98893849102774,907.7887172608481,925.94449160606507,944.46338143818639,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":790.28470784229967},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 6","Meikleville Hill",245.39654761466002,376.20804510754959,388.08633812855163,400.28927965235061,412.82510430185022,425.70224622546891,398.14638600000944,411.06989295491468,424.3510816336161,437.99908990228357,452.02327806904435,423.8019646058255,438.60437713625436,453.8293653820578,469.48791140683915,485.59126752645875,19.191685343643044,19.575519050515908,19.967029431526221,20.366370020156747,20.773697420559884,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":521.47116222640147},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 7","Barlows Hill",349.75999999999988,540.65031019913954,562.20478315567323,584.40517490638842,607.26870041387008,630.81300487168846,582.7737092287507,594.42918341332575,606.31776708159214,618.44412242322403,630.81300487168846,586.1025108037968,601.21993862641989,616.70762255762611,632.57432587063022,648.82901426713136,18.434226321214702,18.802910847638998,19.178969064591776,19.562548445883611,19.953799414801285,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":653.51645226627659},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 8","Pacific Heights",361.33999999999992,626.56828196914353,719.57500097889658,816.0513614362518,916.09894631151008,1019.822014037204,1037.9137619043952,1156.343013194959,1279.0942690323836,1406.2930378980273,1538.068119810684,1421.345821050616,1450.1895335908696,1479.6184563043128,1509.6444601128576,1540.2796566912223,2.3754683840888071,2.4229777517705835,2.4714373068059947,2.5208660529421145,2.5712833740009571,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":1303.0899239574437},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 9","Mulambin",196.36000000000013,312.6637787500145,334.26554049647768,356.60630720129939,379.70699835811536,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,372.85392059888864,380.3109990108664,387.91721899108364,395.67556337090537,403.5890746383235,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":337.70528345229059},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 10","Causeway Lake",68.159563707040007,104.41359315657226,107.63043017937008,110.93417524581719,114.32701794285045,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,108.83933888075417,111.01612565836926,113.23644817153662,115.50117713496736,117.8112006776667,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":98.579142545818129},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 11","Hidden Valley",162.60455504149598,281.03053893392513,321.91896295549685,364.33051172235781,408.30975485471112,453.90243550766957,484.85794495276252,561.38780501945905,640.78491631084216,723.13335693187298,808.51942121122079,825.10988249440686,921.33825176620724,1021.0857118558816,1124.4545350484366,1231.5496768839514,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":1030.5056773164174},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 12","Taroomball",267.9800000000003,422.54352601723838,447.69716090064577,473.68792376898233,500.53923828769229,528.27513021764287,514.74026311126374,552.2646827571449,591.08418308361661,631.2355575500444,672.75655332189592,705.37302655567908,805.00744826547304,908.3450976330364,1015.4942499959961,1126.566030414421,61.877397297178277,63.114945243121845,64.377244147984271,65.664789030943965,66.978084811562837,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":1313.9244420855939},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 13","Farnborough",352.95347529313381,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,534.95970346360934,545.65889753288161,556.57207548353915,567.70351699320997,579.05758733307414,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":484.52948544446662},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 14","Emu Park",1278.8834734012967,2109.1266705806233,2325.490556814822,2549.6653478301555,2781.8769342633764,3022.3571180147947,2848.4900726599676,2962.8851329437548,3080.7165996098288,3202.0761708893692,3327.0578383802472,3191.7208073301449,3375.9495375179772,3566.2707285903903,3762.8543874906927,3965.8748844555721,132.40198217165207,135.0500218150851,137.75102225138679,140.50604269641451,143.31616355034282,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":4112.8785863902331},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 15","Zilzie",924.34426387569124,1498.7336588247438,1628.3992232523633,1762.6519167935576,1901.6233583870985,2045.4485968776639,1953.3263674859838,2057.3138926656702,2164.6795883055497,2275.5169862139583,2389.9220082033803,2233.8281651803945,2304.9325708124347,2377.987621403684,2453.0429009902587,2530.1491967117345,6.6900227431628396,6.8238231980260968,6.9602996619866175,7.0995056552263494,7.2414957683308776,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":2157.2558002509982},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 16","Kinka Beach",367.75525637622002,560.93486146033365,575.76496720047271,590.9639032256332,606.54049070491999,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,575.09724777771567,586.59919273327012,598.33117658793537,610.2978001196941,622.50375612208802,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":520.88329596066626},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,{"$f":"B24","v":"Cost Catchment 17"},"Tanby",105.04,171.01566491469026,186.48225180766974,202.49909591040245,219.08202087652145,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,218.25595352130065,222.62107259172669,227.07349404356117,231.6149639244324,236.24726320292106,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":197.68114153304813},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 18","Barmaryee",283.87401137981033,443.63638467797239,466.15477408827616,489.39644452112083,513.38131986164399,538.12983163797981,522.61197814465095,559.03667617657879,596.70931733852569,635.66524947647997,675.94073517301706,633.85297202625225,656.10601134987178,678.99563105762525,702.53839314914921,726.75126747191086,9.2028738588370427,9.3869313360137845,9.5746699627340597,9.76616336198874,9.9614866292285154,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":663.33019318977256},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 19","Inverness",92.082691344735508,140.75491854037199,144.78206497306772,148.9139952956551,153.1532900051568,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,145.50804819483585,148.41820915873257,151.38657334190719,154.41430480874536,157.50259090492025,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":131.7911223282791},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 20","Adelaiade Park",134,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,203.09929008232143,207.16127588396787,211.3045014016472,215.53059142968016,219.84120325827377,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":183.95328448214201},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 21","Bangalee",90.13000000000001,140.81146601349249,147.91624294049464,155.2488863581714,162.81566901537911,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,157.62929976538379,160.78188576069149,163.9975234759053,167.2774739454234,170.62302342433188,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":142.76971332942367},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 22","Keppel Sands",270.32428804339997,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,409.72142532554858,417.91585383205955,426.27417090870068,434.7996543268747,443.4956474134122,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":371.09731836477653},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 23","Glenlee-Rockyview",1323.3444533161769,2031.8514550499335,2099.1133460410342,2168.2529720897592,2239.3185378420167,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,2136.2626781483741,2178.9879317113414,2222.5676903455678,2267.0190441524796,2312.3594250355291,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":1934.8789254887517},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 24","NE Shire & Shoalwater",464.55128754859999,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,704.10475155185839,718.18684658289567,732.55058351455341,747.20159518484456,762.14562708854146,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":637.72936682815646},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 25","Sth Shire",508.27367799315101,780.07357182437522,805.56931315382838,831.77285470772972,858.70231019852588,886.37623476707063,818.874630228162,835.25212283272538,851.95716528937965,868.99630859516731,886.37623476707063,830.18150115364062,858.31813952070138,887.24817082198319,916.99207611950794,947.57083836060497,23.804104126271227,24.280186208796653,24.765789932972584,25.261105731632036,25.766327846264677,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":935.70951354323336},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 26","SE Shire",432,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,654.76786056390199,667.86321777518003,681.22048213068354,694.84489177329726,708.74178960876316,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":593.04342459914437},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 27","Rural Localities with water",190.19698281344,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,288.27516556126238,294.04066887248763,299.9214822499373,305.91991189493609,312.03831013283479,0.2745571410181224,0.2800482838384849,0.28564924951525456,0.29136223450555965,0.29718947919567085,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":262.74704200376397},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 28","N & W Shire - Rural",307.33004654564002,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,465.80980801780817,475.12600417816435,484.62852426172753,494.3210947469621,504.20751664190135,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":421.89829464268706},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 29","The Keppels",19,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,28.797660534060505,29.373613744741714,29.961086019636543,30.560307740029277,31.171513894829861,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":26.082928396721627},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":false}]
[null,"Cost Catchment 30","Coral Sea",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":false},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":false},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":false},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":false},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":false},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":false},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":false},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":false},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":false}]

{"sheet":"Calculation Sheet 1 - Growth","index":31,"n_rows":78,"n_cols":26,"rows_kept":78,"cut":false,"hidden":true,"merged":[[2,1,2,19],[1,1,1,19],[4,1,4,19]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Livingstone Shire Council"}]
[null,{"$f":"'Navigation Pane'!F4","v":0}]
["Return to Navigation Pane"]
[null,"Calculation Sheet"]
[]
[null,"Calculation 1 - anticipated revenue from calculated charge"]
[]
[null,"Catchment No","Catchment Name","Charges Rate",{"$f":"YEAR","v":2011},{"$f":"E9 +1","v":2012},{"$f":"F9 +1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Yeppoon"},{"$f":"VLOOKUP(C10,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047793},0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":253775.42147714144},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":253775.42147714144},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":253775.42147714144},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":253775.42147714144},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":253775.42147714144},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":850829.08606977959},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":850829.08606977959},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":850829.08606977959},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":850829.08606977959},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":850829.08606977959},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":251799.53313890641},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":251799.53313890641},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":251799.53313890641},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":251799.53313890641},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":251799.53313890641},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":573676.81765894452},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":573676.81765894452},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":573676.81765894452},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":573676.81765894452},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":573676.81765894452}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Cooee Bay"},{"$f":"VLOOKUP(C11,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047839},0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":14235.266778487372},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":14235.266778487372},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":14235.266778487372},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":14235.266778487372},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":14235.266778487372},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6440.3218057251142},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6440.3218057251142},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6440.3218057251142},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6440.3218057251142},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6440.3218057251142},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":60584.426446450911},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":60584.426446450911},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":60584.426446450911},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":60584.426446450911},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":60584.426446450911}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Taranganba"},{"$f":"VLOOKUP(C12,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047848},0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":49681.648199023686},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":49681.648199023686},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":49681.648199023686},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":49681.648199023686},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":49681.648199023686},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":3834.6034390401373},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":3834.6034390401373},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":3834.6034390401373},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":3834.6034390401373},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":3834.6034390401373},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":19680.330179200893},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":19680.330179200893},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":19680.330179200893},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":19680.330179200893},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":19680.330179200893}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand - Water Supply'!C11","v":"Lammermoor"},{"$f":"VLOOKUP(C13,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047811},0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":133395.04465106654},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":133395.04465106654},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":133395.04465106654},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":133395.04465106654},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":133395.04465106654},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":82880.678493083949},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":82880.678493083949},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":82880.678493083949},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":82880.678493083949},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":82880.678493083949},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":59607.068193465791},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":59607.068193465791},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":59607.068193465791},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":59607.068193465791},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":59607.068193465791}]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand - Water Supply'!C12","v":"Rosslyn"},{"$f":"VLOOKUP(C14,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047839},0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":222527.65637393494},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":222527.65637393494},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":222527.65637393494},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":222527.65637393494},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":222527.65637393494},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand - Water Supply'!C13","v":"Meikleville Hill"},{"$f":"VLOOKUP(C15,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404782},0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":13310.93206960834},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":13310.93206960834},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":13310.93206960834},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":13310.93206960834},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":13310.93206960834},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":15164.889677062612},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":15164.889677062612},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":15164.889677062612},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":15164.889677062612},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":15164.889677062612},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":19340.231789839312},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":19340.231789839312},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":19340.231789839312},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":19340.231789839312},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":19340.231789839312},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":66072.541040315002},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":66072.541040315002},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":66072.541040315002},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":66072.541040315002},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":66072.541040315002}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand - Water Supply'!C14","v":"Barlows Hill"},{"$f":"VLOOKUP(C16,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047839},0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":32837.527747984554},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":32837.527747984554},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":32837.527747984554},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":32837.527747984554},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":32837.527747984554},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":10379.942417398104},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":10379.942417398104},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":10379.942417398104},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":10379.942417398104},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":10379.942417398104},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":63464.784532764177},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":63464.784532764177},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":63464.784532764177},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":63464.784532764177},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":63464.784532764177}]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand - Water Supply'!C15","v":"Pacific Heights"},{"$f":"VLOOKUP(C17,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404783},0,{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":246019.62750579035},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":246019.62750579035},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":246019.62750579035},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":246019.62750579035},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":246019.62750579035},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":298588.02900770167},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":298588.02900770167},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":298588.02900770167},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":298588.02900770167},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":298588.02900770167},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":1274.1792574634883},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":1274.1792574634883},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":1274.1792574634883},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":1274.1792574634883},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":1274.1792574634883},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":8178.1891213460785},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":8178.1891213460785},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":8178.1891213460785},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":8178.1891213460785},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":8178.1891213460785}]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand - Water Supply'!C16","v":"Mulambin"},{"$f":"VLOOKUP(C18,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404783},0,{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":46921.55663241056},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":46921.55663241056},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":46921.55663241056},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":46921.55663241056},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":46921.55663241056},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand - Water Supply'!C17","v":"Causeway Lake"},{"$f":"VLOOKUP(C19,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047802},0,{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":3450.1144582654815},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":3450.1144582654815},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":3450.1144582654815},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":3450.1144582654815},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":3450.1144582654815},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand - Water Supply'!C18","v":"Hidden Valley"},{"$f":"VLOOKUP(C20,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404782},0,{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":107816.5415071661},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":107816.5415071661},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":107816.5415071661},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":107816.5415071661},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":107816.5415071661},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":204312.94250796863},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":204312.94250796863},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":204312.94250796863},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":204312.94250796863},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":204312.94250796863},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":243729.31864760476},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":243729.31864760476},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":243729.31864760476},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":243729.31864760476},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":243729.31864760476},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand - Water Supply'!C19","v":"Taroomball"},{"$f":"VLOOKUP(C21,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047857},0,{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":51061.693982329023},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":51061.693982329023},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":51061.693982329023},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":51061.693982329023},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":51061.693982329023},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":83243.121120109281},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":83243.121120109281},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":83243.121120109281},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":83243.121120109281},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":83243.121120109281},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":261462.798852751},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":261462.798852751},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":261462.798852751},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":261462.798852751},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":261462.798852751},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":213029.59063675517},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":213029.59063675517},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":213029.59063675517},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":213029.59063675517},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":213029.59063675517}]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand - Water Supply'!C20","v":"Farnborough"},{"$f":"VLOOKUP(C22,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047839},0,{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand - Water Supply'!C21","v":"Emu Park"},{"$f":"VLOOKUP(C23,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404783},0,{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":532486.40416215546},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":532486.40416215546},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":532486.40416215546},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":532486.40416215546},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":532486.40416215546},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":175553.63468744271},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":175553.63468744271},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":175553.63468744271},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":175553.63468744271},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":175553.63468744271},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":368055.10077006789},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":368055.10077006789},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":368055.10077006789},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":368055.10077006789},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":368055.10077006789},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":455829.45135942555},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":455829.45135942555},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":455829.45135942555},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":455829.45135942555},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":455829.45135942555}]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand - Water Supply'!C22","v":"Zilzie"},{"$f":"VLOOKUP(C24,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047802},0,{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":304763.07222220913},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":304763.07222220913},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":304763.07222220913},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":304763.07222220913},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":304763.07222220913},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":198468.71165542738},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":198468.71165542738},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":198468.71165542738},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":198468.71165542738},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":198468.71165542738},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":80792.039464551097},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":80792.039464551097},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":80792.039464551097},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":80792.039464551097},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":80792.039464551097},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":23032.203495597743},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":23032.203495597743},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":23032.203495597743},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":23032.203495597743},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":23032.203495597743}]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand - Water Supply'!C23","v":"Kinka Beach"},{"$f":"VLOOKUP(C25,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404782},0,{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":11040.366266449524},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":11040.366266449524},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":11040.366266449524},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":11040.366266449524},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":11040.366266449524},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand - Water Supply'!C24","v":"Tanby"},{"$f":"VLOOKUP(C26,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047793},0,{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":36826.427203842039},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":36826.427203842039},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":36826.427203842039},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":36826.427203842039},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":36826.427203842039},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand - Water Supply'!C25","v":"Barmaryee"},{"$f":"VLOOKUP(C27,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047839},0,{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":41715.885324207855},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":41715.885324207855},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":41715.885324207855},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":41715.885324207855},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":41715.885324207855},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":79399.894382000377},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":79399.894382000377},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":79399.894382000377},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":79399.894382000377},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":79399.894382000377},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":29274.540653451932},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":29274.540653451932},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":29274.540653451932},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":29274.540653451932},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":29274.540653451932},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":31683.369638418058},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":31683.369638418058},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":31683.369638418058},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":31683.369638418058},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":31683.369638418058}]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand - Water Supply'!C26","v":"Inverness"},{"$f":"VLOOKUP(C28,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404782},0,{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":3705.3284044933371},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":3705.3284044933371},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":3705.3284044933371},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":3705.3284044933371},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":3705.3284044933371},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand - Water Supply'!C27","v":"Adelaiade Park"},{"$f":"VLOOKUP(C29,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047811},0,{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand - Water Supply'!C28","v":"Bangalee"},{"$f":"VLOOKUP(C30,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.1841894047839},0,{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":13110.434941408863},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":13110.434941408863},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":13110.434941408863},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":13110.434941408863},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":13110.434941408863},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand - Water Supply'!C29","v":"Keppel Sands"},{"$f":"VLOOKUP(C31,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4726.184189404782},0,{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand - Water Supply'!C30","v":"Glenlee-Rockyview"},{"$f":"VLOOKUP(C32,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":1096.9013258874656},0,{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":18890.834634434061},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":18890.834634434061},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":18890.834634434061},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":18890.834634434061},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":18890.834634434061},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand - Water Supply'!C31","v":"NE Shire & Shoalwater"},{"$f":"VLOOKUP(C33,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand - Water Supply'!C32","v":"Sth Shire"},{"$f":"VLOOKUP(C34,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand - Water Supply'!C33","v":"SE Shire"},{"$f":"VLOOKUP(C35,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand - Water Supply'!C34","v":"Rural Localities with water"},{"$f":"VLOOKUP(C36,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":18564.623498601002},0,{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":3712.9246997202008},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":3712.9246997202008},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":3712.9246997202008},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":3712.9246997202008},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":3712.9246997202008}]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand - Water Supply'!C35","v":"N & W Shire - Rural"},{"$f":"VLOOKUP(C37,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand - Water Supply'!C36","v":"The Keppels"},{"$f":"VLOOKUP(C38,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":-65.995103422231495},0,{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand - Water Supply'!C37","v":"Coral Sea"},{"$f":"VLOOKUP(C39,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":0}]
[null,null,null,"Total CF",{"$f":"SUM(E10:E39)","v":0},{"$f":"SUM(F10:F39)","v":2137571.7845424078},2137571.7845424078,2137571.7845424078,2137571.7845424078,2137571.7845424078,1905560.3091074924,1905560.3091074924,1905560.3091074924,1905560.3091074924,1905560.3091074924,1359263.2887298833,1359263.2887298833,1359263.2887298833,1359263.2887298833,1359263.2887298833,1578551.6970024041,1578551.6970024041,1578551.6970024041,1578551.6970024041,1578551.6970024041]
[]
[]
[]
[]
[null,"Calculation 2 - Raw Growth Figures"]
[]
[null,"Catchment No","Catchment Name",null,{"$f":"YEAR","v":2011},{"$f":"E47 +1","v":2012},{"$f":"F47 +1","v":2013},{"$f":"G47 +1","v":2014},{"$f":"H47 +1","v":2015},{"$f":"I47 +1","v":2016},{"$f":"J47 +1","v":2017},{"$f":"K47 +1","v":2018},{"$f":"L47 +1","v":2019},{"$f":"M47 +1","v":2020},{"$f":"N47 +1","v":2021},{"$f":"O47 +1","v":2022},{"$f":"P47 +1","v":2023},{"$f":"Q47 +1","v":2024},{"$f":"R47 +1","v":2025},{"$f":"S47 +1","v":2026},{"$f":"T47 +1","v":2027},{"$f":"U47 +1","v":2028},{"$f":"V47 +1","v":2029},{"$f":"W47 +1","v":2030},{"$f":"X47 +1","v":2031},"Checksum"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":"Cost Catchment 1"},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Yeppoon"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":53.695626600008197},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":53.695626600008197},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":53.695626600008197},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":53.695626600008197},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":53.695626600008197},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":180.02452972044111},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":180.02452972044111},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":180.02452972044111},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":180.02452972044111},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":180.02452972044111},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":53.277553952170095},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":53.277553952170095},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":53.277553952170095},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":53.277553952170095},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":53.277553952170095},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":121.38266192524206},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":121.38266192524206},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":121.38266192524206},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":121.38266192524206},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":121.38266192524206},{"$f":"IF(ABS(SUM(E48:Y48)-('Catchment Demand - Water Supply'!H8-'Catchment Demand - Water Supply'!D8)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":"Cost Catchment 2"},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Cooee Bay"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":3.0120000000000346},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":3.0120000000000346},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":3.0120000000000346},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":3.0120000000000346},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":3.0120000000000346},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":1.3626895498832028},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":1.3626895498832028},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":1.3626895498832028},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":1.3626895498832028},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":1.3626895498832028},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":12.818888138610806},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":12.818888138610806},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":12.818888138610806},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":12.818888138610806},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":12.818888138610806},{"$f":"IF(ABS(SUM(E49:Y49)-('Catchment Demand - Water Supply'!H9-'Catchment Demand - Water Supply'!D9)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":"Cost Catchment 3"},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Taranganba"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":10.512000000000125},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":10.512000000000125},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":10.512000000000125},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":10.512000000000125},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":10.512000000000125},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0.81135294042001083},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0.81135294042001083},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0.81135294042001083},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0.81135294042001083},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0.81135294042001083},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":4.1641056273939743},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":4.1641056273939743},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":4.1641056273939743},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":4.1641056273939743},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":4.1641056273939743},{"$f":"IF(ABS(SUM(E50:Y50)-('Catchment Demand - Water Supply'!H10-'Catchment Demand - Water Supply'!D10)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":"Cost Catchment 4"},{"$f":"'Catchment Demand - Water Supply'!C11","v":"Lammermoor"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":28.224681752800326},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":28.224681752800326},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":28.224681752800326},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":28.224681752800326},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":28.224681752800326},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":17.536489305450026},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":17.536489305450026},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":17.536489305450026},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":17.536489305450026},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":17.536489305450026},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":12.612091658867985},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":12.612091658867985},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":12.612091658867985},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":12.612091658867985},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":12.612091658867985},{"$f":"IF(ABS(SUM(E51:Y51)-('Catchment Demand - Water Supply'!H11-'Catchment Demand - Water Supply'!D11)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":"Cost Catchment 5"},{"$f":"'Catchment Demand - Water Supply'!C12","v":"Rosslyn"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":47.084000000000017},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":47.084000000000017},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":47.084000000000017},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":47.084000000000017},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":47.084000000000017},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"IF(ABS(SUM(E52:Y52)-('Catchment Demand - Water Supply'!H12-'Catchment Demand - Water Supply'!D12)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":"Cost Catchment 6"},{"$f":"'Catchment Demand - Water Supply'!C13","v":"Meikleville Hill"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":2.8164226225987874},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":2.8164226225987874},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":2.8164226225987874},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":2.8164226225987874},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":2.8164226225987874},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":3.2086962905634211},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":3.2086962905634211},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":3.2086962905634211},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":3.2086962905634211},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":3.2086962905634211},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":4.0921451671723847},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":4.0921451671723847},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":4.0921451671723847},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":4.0921451671723847},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":4.0921451671723847},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":13.980102846697605},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":13.980102846697605},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":13.980102846697605},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":13.980102846697605},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":13.980102846697605},{"$f":"IF(ABS(SUM(E53:Y53)-('Catchment Demand - Water Supply'!H13-'Catchment Demand - Water Supply'!D13)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":"Cost Catchment 7"},{"$f":"'Catchment Demand - Water Supply'!C14","v":"Barlows Hill"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":6.9480000000000244},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":6.9480000000000244},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":6.9480000000000244},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":6.9480000000000244},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":6.9480000000000244},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":2.1962627780499928},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":2.1962627780499928},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":2.1962627780499928},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":2.1962627780499928},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":2.1962627780499928},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":13.428334992749603},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":13.428334992749603},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":13.428334992749603},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":13.428334992749603},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":13.428334992749603},{"$f":"IF(ABS(SUM(E54:Y54)-('Catchment Demand - Water Supply'!H14-'Catchment Demand - Water Supply'!D14)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":"Cost Catchment 8"},{"$f":"'Catchment Demand - Water Supply'!C15","v":"Pacific Heights"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":52.054600000000029},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":52.054600000000029},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":52.054600000000029},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":52.054600000000029},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":52.054600000000029},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":63.177399999999992},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":63.177399999999992},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":63.177399999999992},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":63.177399999999992},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":63.177399999999992},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0.26959999999999129},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0.26959999999999129},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0.26959999999999129},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0.26959999999999129},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0.26959999999999129},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":1.7304000000000088},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":1.7304000000000088},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":1.7304000000000088},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":1.7304000000000088},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":1.7304000000000088},{"$f":"IF(ABS(SUM(E55:Y55)-('Catchment Demand - Water Supply'!H15-'Catchment Demand - Water Supply'!D15)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":"Cost Catchment 9"},{"$f":"'Catchment Demand - Water Supply'!C16","v":"Mulambin"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":9.9279999999999742},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":9.9279999999999742},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":9.9279999999999742},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":9.9279999999999742},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":9.9279999999999742},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"IF(ABS(SUM(E56:Y56)-('Catchment Demand - Water Supply'!H16-'Catchment Demand - Water Supply'!D16)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B17","v":"Cost Catchment 10"},{"$f":"'Catchment Demand - Water Supply'!C17","v":"Causeway Lake"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0.72999999999999832},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0.72999999999999832},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0.72999999999999832},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0.72999999999999832},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0.72999999999999832},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"IF(ABS(SUM(E57:Y57)-('Catchment Demand - Water Supply'!H17-'Catchment Demand - Water Supply'!D17)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B18","v":"Cost Catchment 11"},{"$f":"'Catchment Demand - Water Supply'!C18","v":"Hidden Valley"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":22.812598321680003},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":22.812598321680003},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":22.812598321680003},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":22.812598321680003},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":22.812598321680003},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":43.229999999999983},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":43.229999999999983},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":43.229999999999983},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":43.229999999999983},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":43.229999999999983},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":51.570000000000029},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":51.570000000000029},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":51.570000000000029},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":51.570000000000029},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":51.570000000000029},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"IF(ABS(SUM(E58:Y58)-('Catchment Demand - Water Supply'!H18-'Catchment Demand - Water Supply'!D18)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":"Cost Catchment 12"},{"$f":"'Catchment Demand - Water Supply'!C19","v":"Taroomball"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":10.80399999999994},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":10.80399999999994},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":10.80399999999994},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":10.80399999999994},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":10.80399999999994},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":17.613177519980002},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":17.613177519980002},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":17.613177519980002},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":17.613177519980002},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":17.613177519980002},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":55.322177125238014},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":55.322177125238014},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":55.322177125238014},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":55.322177125238014},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":55.322177125238014},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":45.074331024662001},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":45.074331024662001},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":45.074331024662001},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":45.074331024662001},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":45.074331024662001},{"$f":"IF(ABS(SUM(E59:Y59)-('Catchment Demand - Water Supply'!H19-'Catchment Demand - Water Supply'!D19)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":"Cost Catchment 13"},{"$f":"'Catchment Demand - Water Supply'!C20","v":"Farnborough"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"IF(ABS(SUM(E60:Y60)-('Catchment Demand - Water Supply'!H20-'Catchment Demand - Water Supply'!D20)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B21","v":"Cost Catchment 14"},{"$f":"'Catchment Demand - Water Supply'!C21","v":"Emu Park"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":112.66729835792053},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":112.66729835792053},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":112.66729835792053},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":112.66729835792053},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":112.66729835792053},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":37.144899066989595},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":37.144899066989595},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":37.144899066989595},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":37.144899066989595},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":37.144899066989595},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":77.875742040519341},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":77.875742040519341},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":77.875742040519341},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":77.875742040519341},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":77.875742040519341},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":96.447669640406644},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":96.447669640406644},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":96.447669640406644},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":96.447669640406644},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":96.447669640406644},{"$f":"IF(ABS(SUM(E61:Y61)-('Catchment Demand - Water Supply'!H21-'Catchment Demand - Water Supply'!D21)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":"Cost Catchment 15"},{"$f":"'Catchment Demand - Water Supply'!C22","v":"Zilzie"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":64.483959999999755},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":64.483959999999755},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":64.483959999999755},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":64.483959999999755},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":64.483959999999755},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":41.993435655841992},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":41.993435655841992},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":41.993435655841992},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":41.993435655841992},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":41.993435655841992},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":17.09456005664606},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":17.09456005664606},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":17.09456005664606},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":17.09456005664606},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":17.09456005664606},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":4.8733190609099895},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":4.8733190609099895},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":4.8733190609099895},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":4.8733190609099895},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":4.8733190609099895},{"$f":"IF(ABS(SUM(E62:Y62)-('Catchment Demand - Water Supply'!H22-'Catchment Demand - Water Supply'!D22)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":"Cost Catchment 16"},{"$f":"'Catchment Demand - Water Supply'!C23","v":"Kinka Beach"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":2.3359999999999901},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":2.3359999999999901},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":2.3359999999999901},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":2.3359999999999901},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":2.3359999999999901},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"IF(ABS(SUM(E63:Y63)-('Catchment Demand - Water Supply'!H23-'Catchment Demand - Water Supply'!D23)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B24","v":"Cost Catchment 17"},{"$f":"'Catchment Demand - Water Supply'!C24","v":"Tanby"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":7.7919999999999989},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":7.7919999999999989},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":7.7919999999999989},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":7.7919999999999989},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":7.7919999999999989},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"IF(ABS(SUM(E64:Y64)-('Catchment Demand - Water Supply'!H24-'Catchment Demand - Water Supply'!D24)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B25","v":"Cost Catchment 18"},{"$f":"'Catchment Demand - Water Supply'!C25","v":"Barmaryee"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":8.826546671144774},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":8.826546671144774},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":8.826546671144774},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":8.826546671144774},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":8.826546671144774},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":16.8},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":16.8},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":16.8},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":16.8},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":16.8},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":6.1941175968300062},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":6.1941175968300062},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":6.1941175968300062},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":6.1941175968300062},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":6.1941175968300062},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":6.7037949366100067},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":6.7037949366100067},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":6.7037949366100067},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":6.7037949366100067},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":6.7037949366100067},{"$f":"IF(ABS(SUM(E65:Y65)-('Catchment Demand - Water Supply'!H25-'Catchment Demand - Water Supply'!D25)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":"Cost Catchment 19"},{"$f":"'Catchment Demand - Water Supply'!C26","v":"Inverness"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0.78399999999999748},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0.78399999999999748},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0.78399999999999748},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0.78399999999999748},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0.78399999999999748},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"IF(ABS(SUM(E66:Y66)-('Catchment Demand - Water Supply'!H26-'Catchment Demand - Water Supply'!D26)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B27","v":"Cost Catchment 20"},{"$f":"'Catchment Demand - Water Supply'!C27","v":"Adelaiade Park"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"IF(ABS(SUM(E67:Y67)-('Catchment Demand - Water Supply'!H27-'Catchment Demand - Water Supply'!D27)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B28","v":"Cost Catchment 21"},{"$f":"'Catchment Demand - Water Supply'!C28","v":"Bangalee"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":2.7739999999999982},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":2.7739999999999982},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":2.7739999999999982},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":2.7739999999999982},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":2.7739999999999982},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"IF(ABS(SUM(E68:Y68)-('Catchment Demand - Water Supply'!H28-'Catchment Demand - Water Supply'!D28)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B29","v":"Cost Catchment 22"},{"$f":"'Catchment Demand - Water Supply'!C29","v":"Keppel Sands"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"IF(ABS(SUM(E69:Y69)-('Catchment Demand - Water Supply'!H29-'Catchment Demand - Water Supply'!D29)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B30","v":"Cost Catchment 23"},{"$f":"'Catchment Demand - Water Supply'!C30","v":"Glenlee-Rockyview"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":17.222000000000115},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":17.222000000000115},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":17.222000000000115},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":17.222000000000115},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":17.222000000000115},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"IF(ABS(SUM(E70:Y70)-('Catchment Demand - Water Supply'!H30-'Catchment Demand - Water Supply'!D30)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B31","v":"Cost Catchment 24"},{"$f":"'Catchment Demand - Water Supply'!C31","v":"NE Shire & Shoalwater"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"IF(ABS(SUM(E71:Y71)-('Catchment Demand - Water Supply'!H31-'Catchment Demand - Water Supply'!D31)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B32","v":"Cost Catchment 25"},{"$f":"'Catchment Demand - Water Supply'!C32","v":"Sth Shire"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":6.400000000000011},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":6.400000000000011},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":6.400000000000011},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":6.400000000000011},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":6.400000000000011},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":7.4599999999999911},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":7.4599999999999911},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":7.4599999999999911},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":7.4599999999999911},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":7.4599999999999911},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":17.340000000000011},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":17.340000000000011},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":17.340000000000011},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":17.340000000000011},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":17.340000000000011},{"$f":"IF(ABS(SUM(E72:Y72)-('Catchment Demand - Water Supply'!H32-'Catchment Demand - Water Supply'!D32)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":"Cost Catchment 26"},{"$f":"'Catchment Demand - Water Supply'!C33","v":"SE Shire"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"IF(ABS(SUM(E73:Y73)-('Catchment Demand - Water Supply'!H33-'Catchment Demand - Water Supply'!D33)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B34","v":"Cost Catchment 27"},{"$f":"'Catchment Demand - Water Supply'!C34","v":"Rural Localities with water"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0.2},{"$f":"IF(ABS(SUM(E74:Y74)-('Catchment Demand - Water Supply'!H34-'Catchment Demand - Water Supply'!D34)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":"Cost Catchment 28"},{"$f":"'Catchment Demand - Water Supply'!C35","v":"N & W Shire - Rural"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"IF(ABS(SUM(E75:Y75)-('Catchment Demand - Water Supply'!H35-'Catchment Demand - Water Supply'!D35)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B36","v":"Cost Catchment 29"},{"$f":"'Catchment Demand - Water Supply'!C36","v":"The Keppels"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"IF(ABS(SUM(E76:Y76)-('Catchment Demand - Water Supply'!H36-'Catchment Demand - Water Supply'!D36)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B37","v":"Cost Catchment 30"},{"$f":"'Catchment Demand - Water Supply'!C37","v":"Coral Sea"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"IF(ABS(SUM(E77:Y77)-('Catchment Demand - Water Supply'!H37-'Catchment Demand - Water Supply'!D37)<1),\"\",\"ERROR\")","v":""}]
[null,null,"Total Growth in Demand",null,{"$f":"SUM(E48:E77)","v":0},{"$f":"SUM(F48:F77)","v":471.90773432615265},{"$f":"SUM(G48:G77)","v":471.90773432615265},{"$f":"SUM(H48:H77)","v":471.90773432615265},{"$f":"SUM(I48:I77)","v":471.90773432615265},{"$f":"SUM(J48:J77)","v":471.90773432615265},{"$f":"SUM(K48:K77)","v":403.1921382538161},{"$f":"SUM(L48:L77)","v":403.1921382538161},{"$f":"SUM(M48:M77)","v":403.1921382538161},{"$f":"SUM(N48:N77)","v":403.1921382538161},{"$f":"SUM(O48:O77)","v":403.1921382538161},{"$f":"SUM(P48:P77)","v":295.06269051237911},{"$f":"SUM(Q48:Q77)","v":295.06269051237911},{"$f":"SUM(R48:R77)","v":295.06269051237911},{"$f":"SUM(S48:S77)","v":295.06269051237911},{"$f":"SUM(T48:T77)","v":295.06269051237911},{"$f":"SUM(U48:U77)","v":350.75569985215071},{"$f":"SUM(V48:V77)","v":350.75569985215071},{"$f":"SUM(W48:W77)","v":350.75569985215071},{"$f":"SUM(X48:X77)","v":350.75569985215071},{"$f":"SUM(Y48:Y77)","v":350.75569985215071}]

{"sheet":"Reference Sheet","index":32,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":true,"merged":[[4,1,4,4],[13,1,13,4],[24,1,24,4]]}
[]
[null,"References Used throughout the Model"]
[]
[]
[null,"General Financial Inputs"]
[]
[null," WACC Options",null,null,"WACC1"]
[null,null,null,null,"WACC2"]
[]
[null,"DCF Calculation",null,null,"Yes"]
[null,null,null,null,"No"]
[]
[]
[null,"Trunk Assets"]
[]
[null,"Asset Type",null,null,"Active"]
[null,null,null,null,"Passive"]
[]
[null,"Allocation options - Existing",null,null,{"$f":"\"\"","v":""}]
[null,null,null,null,"y"]
[]
[null,"Allocation Options - FUTURE",null,null,{"$f":"\"\"","v":""}]
[null,null,null,null,"y"]
[]
[null,"Unit Rates"]
[]
[null,"Water Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Water'!C7","v":"mPVC (to 450mm) and DICL Trunk Watermains"}]
[null,null,null,null,{"$f":"'Unit Rates - Water'!F7","v":"Res, BPS and WTP"}]
[]
[null,"Sewer Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Sewer'!TYPE1","v":"Sewer Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Sewer'!G7","v":"Sewer Asset Type 2"}]
[]
[null,"Road Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Transport'!TYPE1","v":"Road Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Transport'!TYPE2","v":"Road Asset Type 2"}]
[]
[null,"Stormwater Water Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Stormwater'!TYPE1","v":"SW Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Stormwater'!TYPE2","v":"SW Asset Type 2"}]
[]
[null,"Land Valuation Type",null,null,"Location"]
[null,null,null,null,"Landuse"]

{"sheet":"Localities","index":33,"n_rows":76,"n_cols":69,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Localities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lots","Dwelling",null,null,null,null,null,null,"Multi-Dw",null,null,null,null,null,null,"Other-Dw",null,null,null,null,null,null,"Comm GFA",null,null,null,null,null,null,"Ret GFA",null,null,null,null,null,null,"Ind GFA",null,null,null,null,null,null,"ET WS&S",null,null,null,null,null,"TRIPS"]
[null,null,null,"PIA","Transport","Comm Fac","Water","Sewerage","Stormwater",null,"Total Score","SA2","Cost Centre No.","Charge Area",null,"Ex",2011,2016,2021,2026,2031,"Ult","Ex",2011,2016,2021,2026,2031,"Ult","Ex",2011,2016,2021,2026,2031,"Ult","Ex",2011,2016,2021,2026,2031,"Ult","Ex",2011,2016,2021,2026,2031,"Ult","Ex",2011,2016,2021,2026,2031,"Ult",2011,2016,2021,2026,2031,"Ult",2011,2016,2021,2026,2031,"Ult"]
[64,"Yeppoon",null,1,1,1,1,1,1,null,6,"Yeppoon",1,"Area 1",3451,1965.49,2006.2599999999977,2111.4899999999998,2030.9982413143819,1966.6910827140191,2009.6071397995695,2480.0851887616245,883.79,883.79,997.55966123427004,1807.5384279643097,1985.1296399401285,2431.7631843066706,2692.7335281610908,333.25,333.25,382.25,525.85184429592891,628.94215208739683,654.50035481066266,797.3878674897793,11629.617390410001,11629.617390410001,12287.477181649998,14974.617849552702,23542.879271241996,37585.870952439342,66898.611897182011,59804.357663786366,59804.357663786366,59385.733755430359,70740.437729335652,87178.880604609294,119038.64164883773,182917.41126669594,35630.409488580008,35630.409488580008,35630.409488580008,35105.462977700008,35105.462977700008,35105.462977700008,35105.462977700008,{"$f":"Q4+X4+AE4+AL4*0.002+AS4*0.002+AZ4*0.002","v":3437.4287690855499},{"$f":"R4+Y4+AF4+AM4*0.002+AT4*0.002+BA4*0.002","v":3705.9069020855909},4606.0295506877965,4872.4173204486469,5479.3306300748573,6540.0495566956506,{"$f":"BF4*10","v":34374.287690855497},{"$f":"BG4*10","v":37059.06902085591},46060.295506877963,48724.173204486469,54793.306300748576,65400.49556695651]
[14,"Cooee Bay",null,1,1,1,1,1,1,null,6,"Yeppoon",2,"Area 1",843,556.5,562.43999999999983,577.5,577.5,563.5,563.5,587.05661582502,169,169,169,169,189.81344774941601,253.90788844247001,267.10050755680498,110,110,110,110,110,110,110,0,0,0,0,0,0,315.72386876875004,481.20121914503005,481.20121914503005,481.20121914503005,481.20121914503005,481.20121914503005,481.20121914503005,1265.8421637352301,0,0,0,0,0,0,0,{"$f":"Q5+X5+AE5+AL5*0.002+AS5*0.002+AZ5*0.002","v":842.40240243828987},{"$f":"R5+Y5+AF5+AM5*0.002+AT5*0.002+BA5*0.002","v":857.46240243829004},{"$f":"S5+Z5+AG5+AN5*0.002+AU5*0.002+BB5*0.002","v":857.46240243829004},{"$f":"T5+AA5+AH5+AO5*0.002+AV5*0.002+BC5*0.002","v":864.27585018770606},{"$f":"U5+AB5+AI5+AP5*0.002+AW5*0.002+BD5*0.002","v":928.37029088076008},{"$f":"V5+AC5+AJ5+AQ5*0.002+AX5*0.002+BE5*0.002","v":967.3202554468329},{"$f":"BF5*10","v":8424.0240243828994},{"$f":"BG5*10","v":8574.6240243828997},{"$f":"BH5*10","v":8574.6240243828997},{"$f":"BI5*10","v":8642.7585018770606},{"$f":"BJ5*10","v":9283.7029088076015},{"$f":"BK5*10","v":9673.2025544683293}]
[54,"Taranganba",null,1,1,1,1,1,1,null,6,"Yeppoon",3,"Area 1",1079,804,823.43999999999937,876,876,872,872,1106.8059654768697,62,62,62,62,70.056764702099997,90.877292839069995,118.79907554720401,105,105,105,105,105,105,105,0,0,0,0,0,0,0,7982.9966602323893,7982.9966602323893,7982.9966602323893,7982.9966602323893,7982.9966602323893,7982.9966602323893,7982.9966602323893,0,0,0,0,0,0,0,1006.4059933204642,1058.9659933204648,1058.9659933204648,1063.0227580225649,1083.8432861595347,1346.5710343445385,10064.059933204642,10589.659933204648,10589.659933204648,10630.227580225648,10838.432861595347,13465.710343445386]
[33,"Lammermoor",null,1,1,1,1,1,1,null,6,"Yeppoon",4,"Area 1",868,491,540.94999999999834,676,676,756.92356710980005,802.51753056550001,825.82583702836996,37,37,43.073408764,43.073408764,49.832288181449997,67.298783020089999,74.534264277496007,87,87,87,87,87,87,87,0,0,0,0,0,0,0,2.3297959022599999,2.3297959022599999,2.3297959022599999,2.3297959022599999,2.3297959022599999,2.3297959022599999,2.3297959022599999,0,0,0,0,0,0,0,664.95465959180285,806.07806835580448,806.07806835580448,893.76051488305461,956.82097317739454,987.36476089767052,6649.5465959180283,8060.780683558045,8060.780683558045,8937.6051488305457,9568.2097317739463,9873.6476089767057]
[47,"Rosslyn",null,1,1,1,1,1,1,null,6,"Yeppoon",5,"Area 1",448,128,139.88,171,171,171,171,242.66857211317,42,42,42,42,42,42,42,138.92000000000002,138.92000000000002,343.22,343.22,343.22,343.22,343.22,0,0,0,0,0,0,1046.3116217500001,2064.7935350500002,2064.7935350500002,2064.7935350500002,2064.7935350500002,2064.7935350500002,2064.7935350500002,6250.0400220500005,7665,7665,7665,7665,7665,7665,7665,340.2595870701,575.67958707010007,575.67958707010007,575.67958707010007,575.67958707010007,657.81127540077011,3402.595870701,5756.7958707010002,5756.7958707010002,5756.7958707010002,5756.7958707010002,6578.1127540077014]
[36,"Meikleville Hill",null,1,1,1,1,1,1,null,6,"Yeppoon N",6,"Area 2",291,155,158.51000000000002,171.79386575454998,178.57595497346003,170.56294510994999,170.56294510994999,176.94855512334999,70,70,70.798247358444002,80.059639592351004,108.53337529172299,178.43388952521101,246.35210049669897,16,16,16,16,16,16,16,0,0,0,0,0,0,0,443.27380732999995,443.27380732999995,443.27380732999995,443.27380732999995,443.27380732999995,443.27380732999995,443.27380732999995,0,0,0,0,0,0,0,245.39654761466002,259.47866072765396,275.52214218047106,295.98286801633299,365.88338224982101,440.18720323470893,2453.9654761466004,2594.7866072765396,2755.2214218047106,2959.8286801633299,3658.8338224982099,4401.8720323470898]
[3,"Barlows Hill",null,1,1,1,1,1,1,null,6,"Yeppoon N",7,"Area 2",403,323.5,333.75999999999988,360.5,360.5,347.00240959952396,350.88498064345998,364.90504047657998,16,16,24,24,48.478904290726007,111.738008210538,121.389019625759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349.75999999999988,384.5,384.5,395.48131389024996,462.62298885399798,486.29406010233902,3497.5999999999985,3845,3845,3954.8131389024998,4626.2298885399796,4862.9406010233906]
[45,"Pacific Heights",null,1,1,1,1,1,1,null,6,"Yeppoon N",8,"Area 2",490,319,357.33999999999992,461,461,462.34800000000001,471,477.66284679417004,4,4,160.613,476.5,476.5,476.5,488.44498715142004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,361.33999999999992,621.61300000000006,937.5,938.84799999999996,947.5,966.10783394559007,3613.3999999999992,6216.130000000001,9375,9388.48,9475,9661.0783394559003]
[40,"Mulambin",null,1,1,1,1,1,1,null,6,"Yeppoon S",9,"Area 3",270,146,164.36000000000013,214,214,214,214,260.07573230726001,3,3,3,3,3,3,3,29,29,29,29,29,29,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196.36000000000013,246,246,246,246,292.07573230726001,1963.6000000000013,2460,2460,2460,2460,2920.7573230726002]
[11,"Causeway Lake",null,1,1,1,1,1,1,null,6,"Yeppoon S",10,"Area 3",73,47,48.350000000000009,52,52,52,52,52,10,10,10,10,10,10,11.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,0,0,0,0,0,0,0,154.78185352,154.78185352,154.78185352,154.78185352,154.78185352,154.78185352,154.78185352,0,0,0,0,0,0,0,68.159563707040007,71.809563707039999,71.809563707039999,71.809563707039999,71.809563707039999,73.309563707039999,681.59563707040002,718.09563707040002,718.09563707040002,718.09563707040002,718.09563707040002,733.09563707040002]
[24,"Hidden Valley",null,1,1,1,1,1,1,null,6,"Yeppoon W",11,"Area 4",142,96,96,195,270.89999999999998,414,414,520.03769903288003,0,0,0,140.25,255,255,255,14,14,14,14,14,14,14,0,1222.8895782210002,1222.8895782210002,1222.8895782210002,1222.8895782210002,1222.8895782210002,3346.2546045420004,3619.8482059600001,8511.4065188469995,8511.4065188469995,8511.4065188469995,8511.4065188469995,8511.4065188469995,13385.018418161,0,16567.981423679998,24099.477227879997,24099.477227879997,24099.477227879997,24099.477227879997,24099.477227879997,162.60455504149598,276.667546649896,492.81754664989592,750.66754664989605,750.66754664989605,870.6991995340461,1626.04555041496,2766.6754664989598,4928.1754664989594,7506.6754664989603,7506.6754664989603,8706.9919953404606]
[55,"Taroomball",null,1,1,1,1,1,1,null,6,"Yeppoon W",12,"Area 4",353,235,254.9800000000003,309,397.06588759990001,673.67677322609006,899.04842834940007,961.27434466332977,0,0,0,0,0,0,0,13,13,13,13,13,13,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267.9800000000003,322,410.06588759990001,686.67677322609006,912.04842834940007,974.27434466332977,2679.8000000000029,3220,4100.658875999,6866.7677322609006,9120.4842834940009,9742.7434466332979]
[20,"Farnborough",null,0,1,1,1,1,1,null,5,"Rockhampton Region - North - East",13,"Area 5",249,168,168,168,168,168,168,168,1,1,1,1,1,1,1,165,165,165,165,165,165,165,0,0,0,0,0,0,0,9476.7376465669004,9476.7376465669004,9476.7376465669004,9476.7376465669004,9476.7376465669004,9476.7376465669004,9476.7376465669004,0,0,0,0,0,0,0,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,352.95347529313381,3529.5347529313381,3529.5347529313381,3529.5347529313381,3529.5347529313381,3529.5347529313381,3529.5347529313381]
[18,"Emu Park",null,1,1,1,1,1,1,null,6,"Emu Park",14,"Area 6",1569,949,1006.2399999999975,1161,1215.616431446,1460.6388932210502,1577.6697242117998,2028.8055615773553,95,95,228.9,355,485.71186805746902,831.02820092303989,913.68533735879396,155,155,155,155,155,155,155,1363.1630195750001,1363.1630195750001,1363.1630195750001,2400.0713905820999,3854.8661453732211,5855.726632559481,10133.70639055016,7584.2866595645391,7584.2866595645391,7584.2866595645391,9051.4102330315382,14418.805663279138,22363.537348949245,35088.445321605614,2374.2870215100002,2374.2870215100002,139712.53291630998,139712.53291630998,139712.53291630998,139712.53291630998,139712.53291630998,1278.8834734012967,1842.2199651908993,2027.9444605258473,2417.323170728444,2899.5615189304772,3467.3602681930806,12788.834734012966,18422.199651908992,20279.444605258472,24173.231707284438,28995.615189304772,34673.602681930803]
[65,"Zilzie",null,1,1,1,1,1,1,null,6,"Emu Park",15,"Area 6",1406,719,822.38000000000113,1120,1326.08058997434,1407.0502988444202,1419.7798729702201,1543.5448375948788,80,80,104.79979999999999,108.68638830487001,113.18947971802001,124.82650089677,218.77300706795199,17,17,17,17,17,17,17,1201,1201,1201,1201,1201,1201,1514.8369822466,507.59376841999995,507.59376841999995,507.59376841999995,507.59376841999995,507.59376841999995,507.59376841999995,1255.3479289860002,773.53816942499998,773.53816942499998,773.53816942499998,773.53816942499998,773.53816942499998,773.53816942499998,773.53816942499998,924.34426387569124,1246.76406387569,1456.7312421549,1542.2040424381303,1566.5706377426802,1786.405290824146,9243.4426387569129,12467.6406387569,14567.312421548999,15422.040424381303,15665.706377426803,17864.052908241461]
[30,"Kinka Beach",null,1,1,1,1,1,1,null,6,"Emu Park",16,"Area 6",278,227,231.32000000000008,243,243,243,243,256.15442396460003,2,2,2,2,2,2,2,130,130,130,130,130,130,130,1349.2573508300002,1349.2573508300002,1349.2573508300002,1349.2573508300002,1349.2573508300002,1349.2573508300002,1349.2573508300002,868.37083728000005,868.37083728000005,868.37083728000005,868.37083728000005,868.37083728000005,868.37083728000005,868.37083728000005,0,0,0,0,0,0,0,367.75525637622002,379.43525637621997,379.43525637621997,379.43525637621997,379.43525637621997,392.58968034082,3677.5525637622004,3794.3525637621997,3794.3525637621997,3794.3525637621997,3794.3525637621997,3925.8968034082]
[53,"Tanby",null,0,1,1,1,0.5,1,null,4.5,"Rockhampton Region - East - EP",17,"Area 6",185,91,105.04,144,144,144,144,152.4320217042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105.04,144,144,144,144,152.4320217042,1050.4000000000001,1440,1440,1440,1440,1524.320217042]
[4,"Barmaryee",null,0,1,1,1,0.25,1,null,4.25,"Yeppoon W",18,"Area 7",340,231,243.4200000000001,280,280,289.97058798415003,323.4895626672,375.72132925550994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.2659841101,10.2659841101,10.2659841101,10.2659841101,10.2659841101,10.2659841101,10.2659841101,20216.739705795,20216.739705795,23993.106383656999,65993.106383656996,76493.10638365701,76493.10638365701,76493.10638365701,283.87401137981033,328.0067447355342,412.0067447355342,442.97733271968423,476.49630740273426,528.7280739910442,2838.7401137981033,3280.0674473553418,4120.0674473553418,4429.7733271968427,4764.9630740273424,5287.2807399104422]
[25,"Inverness",null,0,1,1,1,0,1,null,4,"Yeppoon W",19,"Area 7",116,91,92.080000000000013,96,96,96,96,106.58696929411001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.34567236775,1.34567236775,1.34567236775,1.34567236775,1.34567236775,1.34567236775,1.34567236775,0,0,0,0,0,0,0,92.082691344735508,96.002691344735496,96.002691344735496,96.002691344735496,96.002691344735496,106.5896606388455,920.82691344735508,960.0269134473549,960.0269134473549,960.0269134473549,960.0269134473549,1065.896606388455]
[1,"Adelaide Park",null,0,1,1,0,0,0.5,null,2.5,"Rockhampton Region - North - East",20,null,167,134,134,134,134,134,134,134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134,134,134,134,134,134,1340,1340,1340,1340,1340,1340]
[2,"Bangalee",null,0,1,1,1,0,0,null,3,"Rockhampton Region - North - East",21,null,106,85,90.13000000000001,104,104,104,104,108.24687344086999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.13000000000001,104,104,104,104,108.24687344086999,901.30000000000007,1040,1040,1040,1040,1082.4687344086999]
[29,"Keppel Sands",null,0,1,1,1,0,0,null,3,"Rockhampton Region - East",22,"Area 8",293,232.5,232.5,232.5,232.5,232.5,232.5,252.5,0,0,0,0,0,0,0,35,35,35,35,35,35,35,0,0,0,0,0,0,705.96997450020001,1412.1440216999999,1412.1440216999999,1412.1440216999999,1412.1440216999999,1412.1440216999999,1412.1440216999999,2823.8798980049996,0,0,0,0,0,0,0,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,270.32428804339997,294.55969974501039,2703.2428804339997,2703.2428804339997,2703.2428804339997,2703.2428804339997,2703.2428804339997,2945.596997450104]
[21,"Glendale",null,0,1,0.5,1,0,1,null,3.5,"Glenlee - Rockview",23,"Area 9",219,188,188.26999999999998,189,189,189,189,533.77171372475004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188.26999999999998,189,189,189,189,533.77171372475004,1882.6999999999998,1890,1890,1890,1890,5337.7171372475004]
[22,"Glenlee",null,0,1,0.5,1,0,1,null,3.5,"Glenlee - Rockview",23,"Area 9",446,375,376.89,382,382,382,382,540.24730252192012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,376.89,382,382,382,382,540.24730252192012,3768.8999999999996,3820,3820,3820,3820,5402.4730252192012]
[46,"Rockyview",null,0,1,0.5,1,0,1,null,3.5,"Glenlee - Rockview",23,"Area 9",539,397,422.9199999999995,493,493,493,493,569.85626322434996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.9199999999995,493,493,493,493,569.85626322434996,4229.1999999999953,4930,4930,4930,4930,5698.5626322435]
[56,"The Caves",null,0,1,1,1,0,0,null,3,"Glenlee - Rockview",23,"Area 9",342,247,247.81,258,258,258,258,394.83748793462007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1971.5650694387498,1971.5650694387498,1971.5650694387498,1971.5650694387498,1971.5650694387498,1971.5650694387498,1971.5650694387498,2255.6615886499999,2255.6615886499999,2255.6615886499999,2255.6615886499999,2255.6615886499999,2255.6615886499999,2255.6615886499999,256.26445331617754,266.45445331617748,266.45445331617748,266.45445331617748,266.45445331617748,403.29194125079755,2562.6445331617751,2664.5445331617748,2664.5445331617748,2664.5445331617748,2664.5445331617748,4032.9194125079757]
[19,"Etna Creek",null,0,1,0.5,0.5,0,0,null,2,"Glenlee - Rockview",23,"Area 9",165,79,79,79,79,79,79,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79,79,79,79,79,79,790,790,790,790,790,790]
[50,"Shoalwater",null,0,1,1,0,0,0,null,2,"Shoalwater Bay",24,null,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Stockyard",null,0,1,1,0,0,0,null,2,"Shoalwater Bay",24,null,42,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,30,30,30,30,30,300,300,300,300,300,300]
[61,"Weerriba",null,0,1,1,0,0,0,null,2,"Shoalwater Bay",24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Bungundarra",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North - East",24,null,236,147,147,147,147,147,147,147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7775.6437742999997,7775.6437742999997,7775.6437742999997,7775.6437742999997,7775.6437742999997,7775.6437742999997,7775.6437742999997,162.55128754859999,162.55128754859999,162.55128754859999,162.55128754859999,162.55128754859999,162.55128754859999,1625.5128754859998,1625.5128754859998,1625.5128754859998,1625.5128754859998,1625.5128754859998,1625.5128754859998]
[8,"Byfield",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North - East",24,null,186,106,106,106,106,106,106,106,0,0,0,0,0,0,0,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126,126,126,126,126,126,1260,1260,1260,1260,1260,1260]
[35,"Maryvale",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North - East",24,null,36,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,60,60,60,60,60,60]
[62,"Woodbury",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North - East",24,null,198,140,140,140,140,140,140,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,1400,1400,1400,1400,1400,1400]
[41,"Mulara",null,0,1,1,1,0,0,null,3,"Rockhampton Region - North - East",25,null,60,24,24,34.799999999999997,34.799999999999997,34.799999999999997,34.799999999999997,34.799999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,34.799999999999997,34.799999999999997,34.799999999999997,34.799999999999997,34.799999999999997,240,348,348,348,348,348]
[12,"Cawarral",null,0,1,1,0,0,1,null,3,"Rockhampton Region - East",25,null,403,282,282,282,282,282,282,298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355.9823010755,355.9823010755,355.9823010755,355.9823010755,355.9823010755,355.9823010755,355.9823010755,0,0,0,0,0,0,0,282.711964602151,282.711964602151,282.711964602151,282.711964602151,282.711964602151,298.711964602151,2827.1196460215101,2827.1196460215101,2827.1196460215101,2827.1196460215101,2827.1196460215101,2987.1196460215101]
[6,"Bondoola",null,0.1,1,1,0,0,0.25,null,2.35,"Rockhampton Region - North - East",25,null,226,173,173,175,175,174.8,174,174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,780.8566955,780.8566955,780.8566955,780.8566955,780.8566955,780.8566955,780.8566955,0,0,0,0,18750,62500,62500,174.56171339100001,176.56171339100001,176.56171339100001,213.86171339100002,300.56171339100001,300.56171339100001,1745.6171339100001,1765.6171339100001,1765.6171339100001,2138.6171339100001,3005.6171339100001,3005.6171339100001]
[13,"Cobraball",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North",25,null,40,27,27,46.2,46.2,46.2,46.2,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,46.2,46.2,46.2,46.2,46.2,270,462,462,462,462,462]
[26,"Iron Pot",null,0,1,0.5,0.5,0,0,null,2,"Rockhampton Region - East",25,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Coorooman",null,0,1,1,0,0,0,null,2,"Rockhampton Region - East",26,null,50,32,32,32,32,32,32,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32,32,32,32,32,32,320,320,320,320,320,320]
[16,"Coowonga",null,0,1,1,0,0,0,null,2,"Rockhampton Region - East",26,null,140,98,98,98,98,98,98,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98,98,98,98,98,98,980,980,980,980,980,980]
[38,"Mount Chalmers",null,0,1,1,0,0,0,null,2,"Rockhampton Region - East",26,null,230,79,79,79,79,79,79,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79,79,79,79,79,85,790,790,790,790,790,850]
[42,"Nankin",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - East",26,null,170,52,52,52,52,52,52,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52,52,52,52,52,52,520,520,520,520,520,520]
[59,"Tungamull",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - East",26,null,179,142,142,142,142,142,142,142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142,142,142,142,142,142,1420,1420,1420,1420,1420,1420]
[28,"Joskeleigh",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - East",26,null,56,24,24,24,24,24,24,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,24,24,24,24,24,240,240,240,240,240,240]
[58,"Thompson Point",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - East",26,null,94,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,5,5,5,5,5,50,50,50,50,50,50]
[34,"Marlborough",null,0,1,1,1,0,0,null,3,"Rockhampton Region - North",27,"Area 10",663,45,45,45,45,45,46,68,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,506.66245895100002,1736,1736,1736,1736,1736,1736,2852.6498358039998,267,267,267,267,267,267,267,50.006,50.006,50.006,50.006,51.006,76.252624589510006,500.06,500.06,500.06,500.06,510.06,762.52624589510003]
[44,"Ogmore",null,0,1,1,1,0,0,null,3,"Rockhampton Region - North",27,"Area 10",421,41,41,41,41,41,41,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41,41,41,41,41,146,410,410,410,410,410,1460]
[43,"Nerimbera",null,0,1,0.5,1,0,0,null,2.5,"Rockhampton Region - East",27,"Area 10",197,92,92,92,92,92,92,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3595.4914067200002,3595.4914067200002,3595.4914067200002,3595.4914067200002,3595.4914067200002,3595.4914067200002,3595.4914067200002,99.190982813440002,99.190982813440002,99.190982813440002,99.190982813440002,99.190982813440002,99.190982813440002,991.90982813439996,991.90982813439996,991.90982813439996,991.90982813439996,991.90982813439996,991.90982813439996]
[23,"Green Lake",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North",28,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Lake Mary",null,0,1,1,0,0,0,null,2,"Rockhampton Region - North",28,null,64,17,17,17,17,17,17,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,17,17,17,17,17,170,170,170,170,170,170]
[37,"Milman",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,116,37,37,37,37,37,37,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,37,37,37,37,37,370,370,370,370,370,370]
[48,"Rossmoya",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,76,15,15,15,15,15,15,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,150,150,150,150,150,150]
[49,"Sandringham",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,55,12,12,12,12,12,12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,12,12,12,12,12,120,120,120,120,120,120]
[5,"Barmoya",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,93,19,19,19,19,19,19,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,19,19,19,19,19,190,190,190,190,190,190]
[31,"Kunwarara",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,291,24,24,24,24,24,24,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,24,24,24,24,24,240,240,240,240,240,240]
[51,"Stanage",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,322,79,79,79,79,79,79,114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,458,458,458,458,458,458,458,0,0,0,0,0,0,0,79.915999999999997,79.915999999999997,79.915999999999997,79.915999999999997,79.915999999999997,114.916,799.16,799.16,799.16,799.16,799.16,1149.1599999999999]
[9,"Canal Creek",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,171,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,30,30,30,30,30,30]
[10,"Canoona",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,251,24,24,24,24,24,24,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,24,24,24,24,24,240,240,240,240,240,240]
[27,"Jardine",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,49,12,12,12,12,12,12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,12,12,12,12,12,120,120,120,120,120,120]
[39,"Mount Gardner",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Wattlebank",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,47,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,20,20,20,20,20,200,200,200,200,200,200]
[63,"Yaamba",null,0,1,0.5,0,0,0,null,1.5,"Rockhampton Region - North",28,null,350,30,30,30,30,30,30,29,0,0,0,0,0,0,0,12,12,12,12,12,12,12,0,0,0,0,0,0,1199.235525652,1207.0232728199999,1207.0232728199999,1207.0232728199999,1207.0232728199999,1207.0232728199999,1207.0232728199999,5303.8233003100004,0,0,0,0,0,0,0,44.414046545639998,44.414046545639998,44.414046545639998,44.414046545639998,44.414046545639998,54.006117651924001,444.14046545639997,444.14046545639997,444.14046545639997,444.14046545639997,444.14046545639997,540.06117651924001]
[57,"The Keppels",null,0,1,0,0,0,0,null,1,"Rockhampton Region - North",29,null,71,19,19,19,19,19,19,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,19,19,19,19,19,190,190,190,190,190,190]
[17,"Coral Sea",null,0,0,0,0,0,0,null,0,"Rockhampton Region - North",30,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O72)","v":20883},{"$f":"SUM(P4:P72)","v":11335.99},11782.269999999991,13146.783865754551,13497.737105308082,14231.664557809003,14721.560184317101,17370.05118183979,1475.79,1475.79,1919.7441173567145,3325.107864625531,3841.2457679310323,4880.3737481638591,5457.3118272432193,1389.67,1389.67,1642.97,1786.5718442959289,1889.6621520873969,1915.2203548106627,2058.107867489779,15543.037760815001,16765.927339036003,17423.787130276,21147.836169185804,31170.89234566622,47214.744514049824,87016.570674972725,100923.75466976959,105815.3129826566,105396.68907430059,118218.5166216729,140024.3549271941,179828.84765709264,273648.9644786765,80553.771154980001,97121.752578659987,245767.86095552199,287242.91444464203,316492.91444464203,360242.91444464203,{"$f":"SUM(BE4:BE72)","v":360242.91444464203},{"$f":"Q73+X73+AE73+AL73*0.002+AS73*0.002+AZ73*0.002","v":15087.135985800696},{"$f":"R73+Y73+AF73+AM73*0.002+AT73*0.002+BA73*0.002","v":17446.674657431464},{"$f":"S73+Z73+AG73+AN73*0.002+AU73*0.002+BB73*0.002","v":19462.635348700544},{"$f":"T73+AA73+AH73+AO73*0.002+AV73*0.002+BC73*0.002","v":20937.948801262435},{"$f":"U73+AB73+AI73+AP73*0.002+AW73*0.002+BD73*0.002","v":22691.727300523187},{"$f":"V73+AC73+AJ73+AQ73*0.002+AX73*0.002+BE73*0.002","v":26327.287775769368},{"$f":"BF73*10","v":150871.35985800697},{"$f":"BG73*10","v":174466.74657431463},{"$f":"BH73*10","v":194626.35348700543},{"$f":"BI73*10","v":209379.48801262435},{"$f":"BJ73*10","v":226917.27300523187},{"$f":"BK73*10","v":263272.8777576937}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P5+W5+AD5","v":835.5},{"$f":"Q5+X5+AE5","v":841.43999999999983},{"$f":"R5+Y5+AF5","v":856.5},856.5,863.31344774941601,927.40788844247004,964.15712338182493]

{"sheet":"Sheet2","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}